{"text_format":"1","workbook":"xlsx","n_sheets":75,"sheets":["Control Panel","Report","Adjustments","ROR-Model","Taxes","Summaries","PROJECTED EXPENSES","EXPENSES","Rate Base","RB FORECAST","101_106 PROJECTION","108_111 Projection","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","EDIT Amort Adj","Labor Forecast","ENERGY EFFICIENCY SERVICES ADJ","PIPELINE INTEGRITY","Other Taxes","Und Stor","Wexpro","Tax Surcredit 2","Transition Costs","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2022 Rev","YE Projected Rev 2019","YE Proj Rev 2019 with CET ","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2023 with CET","AVG Proj Rev 2019 ","YE Projected Rev 2020","YE Proj Rev 2020 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Proj Rev 2024 with CET","Current Rates New Norms 2020 ","Current Rates Curr Norms 2020","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","OYF Savings","RNGT -NGV Volume","Pension","Accrual True-Up","Fines","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Labor Adjustment ROO","COS REVRUN"],"not_rendered":{"charts":4,"images":2,"macros":0,"external_links":21,"defined_names":1619,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[1,"Dominion Energy",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,{"$f":"Report!K13","v":8413296.8527698833}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2023"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F43","v":"Capital Structure : AVG CAP STR 2023"},null,null,null,{"$f":"+Report!J79","v":9.1568447156216537E-2}]
[]
[]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H74)-SUM(Report!I13:I74))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"DEC 2022 Unadjusted Avg Results",null,"DEC 2022 Adjusted Avg  Results",null,"DEC 2023 Adjusted Avg  Results",null,"DEC 2024 Adjusted Avg  Results CET",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"6 - A"},6,null,4,{"$f":"H10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"J10&\" - \"&\"A\"","v":"5 - A"},6,{"$f":"L10&\" - \"&\"A\"","v":"6 - A"},7,{"$f":"N10&\" - \"&\"A\"","v":"7 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"Q10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q12,FALSE)","v":"2023-12-31"},null,"2022-12-31",null,"2022-12-31",null,"2023-12-31",null,"2024-12-31",null,null,{"$f":"Q11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q16,FALSE)","v":"DEC 2023 Adjusted Avg  Results"},null,{"$f":"+H9","v":"DEC 2022 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2022 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2023 Adjusted Avg  Results"},null,{"$f":"+N9","v":"DEC 2024 Adjusted Avg  Results CET"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q19,FALSE)","v":9.6000000000000002E-2},null,9.6000000000000002E-2,null,9.6000000000000002E-2,null,9.6000000000000002E-2,null,9.6000000000000002E-2,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q21,FALSE)","v":8.35},null,8.35,null,8.35,null,8.35,null,8.35,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q22,FALSE)","v":2.1165001451361365E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.1165001451361365E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.1165001451361365E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.1165001451361365E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.1165001451361365E-3},null,null,{"$f":"Q21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2023"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,Q27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,Q27,FALSE)","v":"AVG RB DEC 2023"},null,"AVG RB DEC 2022","Y","AVG RB DEC 2022","Y","AVG RB DEC 2023","Y","AVG RB DEC 2024","Y",null,18]
[{"$f":"+A27+1","v":2},"Expense Dec 2023","Expense Adjustment",null,"Y","Expense Dec 2023",null,"Expense Dec 2022","N","Expense Dec 2022","N","Expense Dec 2023","Y","Expense Dec 2024","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2023 with CET"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2023 with CET",null,"Booked Rev DEC 2022","Y","Booked Rev DEC 2022","Y","AVG Projected Rev 2023 with CET","Y","AVG Projected Rev 2024with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","Wexpro",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency 2023"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,Q32,FALSE)","v":"Y"},"Energy Efficiency 2023",null,"Energy Efficiency 2022","Y","Energy Efficiency 2022","Y","Energy Efficiency 2023","Y","Energy Efficiency 2024","Y",null,23]
[7,"Utah Bad Debt 2023","Utah Bad Debt",null,"Y","Utah Bad Debt 2023",null,"Utah Bad Debt 2022","N","Utah Bad Debt 2022","Y","Utah Bad Debt 2023","Y","Utah Bad Debt 2024","Y",null,24]
[8,"Incentives 2023","Incentives",null,"Y","Incentives 2023",null,"Incentives 2022","N","Incentives 2022","Y","Incentives 2023","Y","Incentives 2024","Y",null,25]
[9,"Sporting Events DEC 2023","Sporting Events",null,"Y","Sporting Events DEC 2023",null,"Sporting Events DEC 2022","N","Sporting Events DEC 2022","Y","Sporting Events DEC 2023","Y","Sporting Events DEC 2024","Y",null,26]
[10,"Advertising DEC 2023","Advertising",null,"Y","Advertising DEC 2023",null,"Advertising DEC 2022","N","Advertising DEC 2022","Y","Advertising DEC 2023","Y","Advertising DEC 2024","Y",null,27]
[11,"Don & Membership DEC 2023","Donations",null,"Y","Don & Membership DEC 2023",null,"Don & Membership DEC 2022","N","Don & Membership DEC 2022","Y","Don & Membership DEC 2023","Y","Don & Membership DEC 2024","Y",null,28]
[12,"Reserve Accrual Dec 2023","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2023",null,"Reserve Accrual Dec 2022","N","Reserve Accrual Dec 2022","Y","Reserve Accrual Dec 2023","Y","Reserve Accrual Dec 2024","Y",null,29]
[13,"Labor Adj","Labor Adj",null,"N","Labor Adj",null,"Labor Adj","N","Labor Adj","Y","Labor Adj","N","Labor Adj","N",null,30]
[14,{"$f":"F40","v":"Pension 2023"},"Pension",null,"Y","Pension 2023",null,"Pension 2022","N","Pension 2022","Y","Pension 2023","Y","Pension 2024","Y",null,31]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[17,{"$f":"+F43","v":"AVG CAP STR 2023"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q43,FALSE)","v":"AVG CAP STR 2023"},null,"AVG CAP STR 2022",null,"AVG CAP STR 2022",null,"AVG CAP STR 2023",null,"AVG CAP STR 2024",null,null,34]
[18]

{"sheet":"Report","index":1,"n_rows":79,"n_cols":18,"rows_kept":79,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,"12 Mos Dec-2022"]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":9.6000000000000002E-2}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)",44896,"(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2022-12-31","Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":462307065.50910079},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":31233596.98305919},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":493540662.49215996},{"$f":"'ROR-Model'!W368","v":479962631.01242995},{"$f":"+K44*Taxes!L20","v":8413296.8527698833},{"$f":"SUM(J13:K13)","v":488375927.86519986},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":493540662.49215996}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":95423762.6139815},{"$f":"+'ROR-Model'!G364","v":-933252.00884999998},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":94490510.605131522},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":94490510.605131507}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":710367596.73691773},{"$f":"+'ROR-Model'!G366","v":-294308.25922018988},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":710073288.47769749},null,null,{"$f":"SUM(J15:K15)","v":0},0,710073288.47769749]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":39409597.597025998},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":39409597.597025998},null,null,{"$f":"SUM(J16:K16)","v":0},0,39409597.597025998]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":6110762.782974001},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":0},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":6110762.782974001},{"$f":"'ROR-Model'!W509","v":5866225.915488},null,{"$f":"SUM(J17:K17)","v":5866225.915488},0,6110762.782974001]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":1313618785.2400002},30006036.714988999,0,{"$f":"SUM(I13:I17)","v":1343624821.954989},485828856.92791796,8413296.8527698833,494242153.78068787,0,1343624821.9549892]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":818210449.13283598},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":-179450.69242000021},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":818030998.44041598},null,null,{"$f":"SUM(J22:K22)","v":0},0,818030998.44041598]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":26990507.815089189},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":-1048109.5756501897},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":25942398.239438999},null,null,{"$f":"SUM(J23:K23)","v":0},0,25942398.239438999]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":845200956.94792521},-1227560.2680701897,0,843973396.67985499,0,0,0,0,843973396.67985499]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-343189.38},{"$f":"'ROR-Model'!G650","v":-3140.1828269999733},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-346329.56282699999},{"$f":"'ROR-Model'!W650","v":-335223.20200653689},null,{"$f":"SUM(J27:K27)","v":-335223.20200653689},0,-346329.56282699999]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":74841437.019999996},{"$f":"'ROR-Model'!G753","v":377083.49998637283},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":75218520.519986361},{"$f":"'ROR-Model'!W753","v":72085302.935495719},null,{"$f":"SUM(J28:K28)","v":72085302.935495719},0,75218520.519986361]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":13351043.439999999},{"$f":"'ROR-Model'!G806","v":-976503.61817796039},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":12374539.821822038},{"$f":"'ROR-Model'!W806","v":12024980.194606956},{"$f":"+K13*'Control Panel'!F22","v":17806.744009960858},{"$f":"SUM(J29:K29)","v":12042786.938616917},0,12374539.82182204]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":32814432.550000004},{"$f":"'ROR-Model'!G834","v":-29739057.051219232},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":3075375.4987807702},{"$f":"'ROR-Model'!W834","v":3001802.3865922242},null,{"$f":"SUM(J30:K30)","v":3001802.3865922242},0,3075375.4987807721]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":32745361.029999994},{"$f":"'ROR-Model'!G902","v":10928030.38032599},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":43673391.410325982},{"$f":"'ROR-Model'!W902","v":41939904.043837309},null,{"$f":"SUM(J31:K31)","v":41939904.043837309},0,43673391.410325982]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":153409084.66},-19413586.971911833,0,133995497.68808815,128716766.35852568,17806.744009960858,128734573.10253564,0,133995497.68808816]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":89881138.670000002},{"$f":"'ROR-Model'!G926","v":18000767.792522728},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":107881906.46252275},{"$f":"'ROR-Model'!W926","v":104458264.12283581},null,{"$f":"SUM(J35:K35)","v":104458264.12283581},0,107881906.46252273]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":26498629.170000006},{"$f":"'ROR-Model'!G934","v":4393399.1998675028},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":30892028.369867507},{"$f":"'ROR-Model'!W934","v":29538052.776015084},null,{"$f":"SUM(J36:K36)","v":29538052.776015084},0,30892028.369867507]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":34367820.690000005},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":-614924.6124936929},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":9606044.974074319},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":43358941.05158063},{"$f":"'ROR-Model'!W936","v":42773746.030026332},{"$f":"(K13-K29)*Taxes!L14","v":2069791.4907232649},{"$f":"SUM(J37:K37)","v":44843537.520749599},0,43358941.05158063]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":150747588.53},21779242.379896536,9606044.974074319,{"$f":"SUM(I35:I37)","v":182132875.88397089},176770062.92887723,2069791.4907232649,178839854.41960049,0,182132875.88397086]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":1149357630.1379251},{"$f":"+G24+G32+G38","v":1138095.1399145126},9606044.974074319,{"$f":"+I24+I32+I38","v":1160101770.251914},305486829.28740293,2087598.2347332258,307574427.52213609,0,1160101770.251914]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":3.5762786865234375E-7},{"$f":"+F18-F41","v":164261155.1020751},{"$f":"+G18-G41","v":28867941.575074486},{"$f":"+H18-H41","v":-9606044.974074319},{"$f":"+I18-I41","v":183523051.70307493},{"$f":"+J18-J41","v":180342027.64051503},{"$f":"+L44-J44","v":6326583.8571488857},{"$f":"L74*L77","v":186668611.49766392},3.5762786865234375E-7,183523051.70307529]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1123","v":3707350263.239572},{"$f":"'ROR-Model'!G1123","v":486717116.58755499},{"$f":"'ROR-Model'!H1123","v":0},{"$f":"'ROR-Model'!I1123","v":4194067379.8271265},{"$f":"'ROR-Model'!W1123","v":4056537566.8894348},null,{"$f":"SUM(J50:K50)","v":4056537566.8894348},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":4194067379.827127},null,null,null,{"$f":"L50-F50","v":349187303.64986277}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1127","v":0},{"$f":"'ROR-Model'!G1127","v":0},{"$f":"'ROR-Model'!H1127","v":0},{"$f":"'ROR-Model'!I1127","v":0},{"$f":"'ROR-Model'!W1127","v":0},null,0,0,0]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1134","v":446573733.12},{"$f":"'ROR-Model'!G1134","v":-247675475.24941716},{"$f":"'ROR-Model'!H1134","v":0},{"$f":"'ROR-Model'!I1134","v":198898257.87058282},{"$f":"'ROR-Model'!W1134","v":196474797.92980114},null,196474797.92980114,0,198898257.87058285]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1141","v":-968496960.35000002},{"$f":"'ROR-Model'!G1141","v":-38492277.422077015},{"$f":"'ROR-Model'!H1141","v":0},{"$f":"'ROR-Model'!I1141","v":-1006989237.7720771},{"$f":"'ROR-Model'!W1141","v":-961795411.39064097},null,-961795411.39064097,0,-1006989237.7720771]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1148","v":-6636083.0099999998},{"$f":"'ROR-Model'!G1148","v":-619151.90332072438},{"$f":"'ROR-Model'!H1148","v":0},{"$f":"'ROR-Model'!I1148","v":-7255234.9133207258},{"$f":"'ROR-Model'!W1148","v":-6814810.5108840857},null,-6814810.5108840857,0,-7255234.9133207239]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1155","v":-410360382.00999999},{"$f":"'ROR-Model'!G1155","v":1722778.5000000417},{"$f":"'ROR-Model'!H1155","v":0},{"$f":"'ROR-Model'!I1155","v":-408637603.50999999},{"$f":"'ROR-Model'!W1155","v":-395076333.00168478},null,-395076333.00168478]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":2768430570.9895716},{"$f":"SUM(G50:G55)","v":201652990.51274011},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":2970083561.5023117},{"$f":"SUM(J50:J55)","v":2889325809.9160256},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":2889325809.9160256},0,2970083561.5023117]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1173","v":25205737.300000001},{"$f":"'ROR-Model'!G1173","v":0},{"$f":"'ROR-Model'!H1173","v":0},{"$f":"'ROR-Model'!I1173","v":25205737.300000001},{"$f":"'ROR-Model'!W1173","v":24499936.326420322},null,{"$f":"SUM(J59:K59)","v":24499936.326420322},0,{"$f":"SUM(F59:H59)","v":25205737.300000001}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1177","v":48124018.939999998},{"$f":"'ROR-Model'!G1177","v":-48124018.939999998},{"$f":"'ROR-Model'!H1177","v":0},{"$f":"'ROR-Model'!I1177","v":0},{"$f":"'ROR-Model'!W1177","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1181","v":1512116.55},{"$f":"'ROR-Model'!G1181","v":5088262.6558333347},{"$f":"'ROR-Model'!H1181","v":0},{"$f":"'ROR-Model'!I1181","v":6600379.2058333345},{"$f":"'ROR-Model'!W1181","v":6404953.6249531331},null,6404953.6249531331,0,6600379.2058333345]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1188","v":14248609.73},{"$f":"+'ROR-Model'!G1188","v":0},{"$f":"'ROR-Model'!H1188","v":0},{"$f":"+'ROR-Model'!I1188","v":14248609.73},{"$f":"+'ROR-Model'!W1188","v":13826733.539801778},null,13826733.539801778,0,14248609.73]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1195","v":3282252.01},{"$f":"+'ROR-Model'!G1195","v":0},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"+'ROR-Model'!I1195","v":3282252.01},{"$f":"+'ROR-Model'!W1195","v":3185083.0884754919},null,3185083.0884754919,0,3282252.01]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1200","v":-2855760.8899999997},{"$f":"'ROR-Model'!G1200","v":0},{"$f":"'ROR-Model'!H1200","v":0},{"$f":"'ROR-Model'!I1200","v":-2855760.8899999997},{"$f":"'ROR-Model'!W1200","v":-2754786.84},null,-2754786.84,0,-2855760.8899999997]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1205","v":0},{"$f":"'ROR-Model'!G1205","v":0},{"$f":"'ROR-Model'!H1205","v":0},{"$f":"'ROR-Model'!I1205","v":0},{"$f":"'ROR-Model'!W1205","v":0},null,0,0,0]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1209","v":-120981.89},{"$f":"'ROR-Model'!G1209","v":17182.097499999974},{"$f":"'ROR-Model'!H1209","v":0},{"$f":"'ROR-Model'!I1209","v":-103799.79250000003},{"$f":"'ROR-Model'!W1209","v":-100726.46381509218},null,-100726.46381509218,0,-103799.79250000003]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1216","v":0},{"$f":"'ROR-Model'!G1216","v":0},{"$f":"'ROR-Model'!H1216","v":0},{"$f":"'ROR-Model'!I1216","v":0},{"$f":"'ROR-Model'!W1216","v":0},null,0,0,0]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1223+'ROR-Model'!F1230","v":-357258227.44},{"$f":"'ROR-Model'!G1223+'ROR-Model'!G1230","v":35626270.973588303},{"$f":"'ROR-Model'!H1223+'ROR-Model'!H1230","v":0},{"$f":"'ROR-Model'!I1223+'ROR-Model'!I1230","v":-321631956.46641171},{"$f":"'ROR-Model'!W1223+'ROR-Model'!W1230","v":-313025011.20712459},null,-313025011.20712459,0,-321631956.46641171]
[48,null,"186-7","Deferred Pension Asset",{"$f":"+F69+G69+H69-I69","v":0},{"$f":"'ROR-Model'!F1234","v":158620260.49000001},{"$f":"'ROR-Model'!G1234","v":-158620260.49000001},{"$f":"'ROR-Model'!H1234","v":0},{"$f":"'ROR-Model'!I1234","v":0},{"$f":"'ROR-Model'!W1234","v":0},null,{"$f":"SUM(J69:K69)","v":0}]
[49,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1274","v":24063926.261500474},{"$f":"'ROR-Model'!G1274","v":-212349.85846514686},{"$f":"'ROR-Model'!H1274","v":219754.72748909745},{"$f":"'ROR-Model'!I1274","v":24071331.13052443},{"$f":"'ROR-Model'!W1274","v":23312732.482470158},null,{"$f":"SUM(J70:K70)","v":23312732.482470158},0,24071331.130524427]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F70)","v":-85178048.93849951},{"$f":"SUM(G59:G70)","v":-166224913.56154352},219754.72748909745,{"$f":"SUM(I59:I70)","v":-251183207.77255395},{"$f":"SUM(J59:J70)","v":-244651085.4488188},0,-244651085.4488188,0,-251183207.77255395]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F71","v":2683252522.0510721},{"$f":"+G56+G71","v":35428076.951196581},{"$f":"+H56+H71","v":219754.72748909745},{"$f":"+I56+I71","v":2718900353.7297578},{"$f":"+J56+J71","v":2644674724.467207},null,{"$f":"+L56+L71","v":2644674724.467207},0,2718900353.7297578,null,null,null,{"$f":"L74-F74","v":-38577797.583865166}]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E74)","v":3.5762786865234375E-7},null,null,null,null,null,null,null,0,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A74+1","v":52},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F74","v":6.1217180922097575E-2},null,null,{"$f":"I44/I74","v":6.7498998796083134E-2},{"$f":"J44/J74","v":6.8190626987916836E-2},null,{"$f":"'Capital Str'!F10","v":7.0582824334009531E-2},{"$f":"+N77-I77","v":-6.2818178739855596E-3},{"$f":"SUM(F77:H77)","v":6.1217180922097575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:H78)","v":0}]
[{"$f":"+A77+1","v":53},"RETURN ON EQUITY",null,null,null,{"$f":"(F77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.8650117155379534E-2},null,null,{"$f":"(I77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.0287203831802831E-2},{"$f":"(J77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.1568447156216537E-2},null,{"$f":"'Capital Str'!E9","v":9.6000000000000002E-2},{"$f":"+N79-I79","v":-1.1637086676423297E-2},{"$f":"SUM(F79:H79)","v":7.8650117155379534E-2}]

{"sheet":"Adjustments","index":2,"n_rows":1264,"n_cols":23,"rows_kept":1264,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},{"$f":"IF(H8=\"Y\",1,0)","v":1},1,1,1,1,{"$f":"IF(M8=\"Y\",1,0)","v":1},1,1,1,1,0,1]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[null,null,null,null,null,null,null,null,null,44896]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,{"$f":"+L6+1","v":8},{"$f":"+M6+1","v":9},{"$f":"+N6+1","v":10},{"$f":"+O6+1","v":11},{"$f":"+P6+1","v":12},{"$f":"+Q6+1","v":13},14]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$57,5)","v":"N"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$57,5)","v":"Y"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2023"},"Expense Dec 2023","AVG Projected Rev 2023 with CET","Underground Storage","Wexpro","Energy Efficiency 2023","Utah Bad Debt 2023","Incentives 2023","Sporting Events DEC 2023","Advertising DEC 2023","Don & Membership DEC 2023","Reserve Accrual Dec 2023","Labor Adj","Pension 2023","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$15","v":53576029.769999981},null,null,0,null,null,null,null,null,null,null,{"$f":"Pension!G16*$S$1","v":0},{"$f":"SUM(F16:S16)","v":53576029.769999981},null,{"$f":"SUM(T16:T16)","v":53576029.769999981},{"$f":"+V16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G18*$S$1","v":0},{"$f":"SUM(F18:S18)","v":0},null,{"$f":"SUM(T18:T18)","v":0},{"$f":"+V18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G20*$S$1","v":0},{"$f":"SUM(F20:S20)","v":0},null,{"$f":"SUM(T20:T20)","v":0},{"$f":"+V20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":53576029.769999981},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},{"$f":"SUM(R16:R20)","v":0},0,{"$f":"SUM(F21:S21)","v":53576029.769999981},null,{"$f":"SUM(T21:T21)","v":53576029.769999981},{"$f":"+V21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$22","v":1200103.6669999957},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:S23)","v":1200103.6669999957},null,{"$f":"SUM(T23:T23)","v":1200103.6669999957},{"$f":"+V23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G25*$S$1","v":0},{"$f":"SUM(F25:S25)","v":0},null,{"$f":"SUM(T25:T25)","v":0},{"$f":"+V25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G27*$S$1","v":0},{"$f":"SUM(F27:S27)","v":0},null,{"$f":"SUM(T27:T27)","v":0},{"$f":"+V27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G29*$S$1","v":0},{"$f":"SUM(F29:S29)","v":0},null,{"$f":"SUM(T29:T29)","v":0},{"$f":"+V29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},0,{"$f":"SUM(F30:S30)","v":0},null,{"$f":"SUM(T30:T30)","v":0},{"$f":"+V30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:S32)","v":0},null,{"$f":"SUM(T32:T32)","v":0},{"$f":"+V32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G34*$S$1","v":0},{"$f":"SUM(F34:S34)","v":0},null,{"$f":"SUM(T34:T34)","v":0},{"$f":"+V34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G36*$S$1","v":0},{"$f":"SUM(F36:S36)","v":0},null,{"$f":"SUM(T36:T36)","v":0},{"$f":"+V36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G38*$S$1","v":0},{"$f":"SUM(F38:S38)","v":0},null,{"$f":"SUM(T38:T38)","v":0},{"$f":"+V38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},0,{"$f":"SUM(F39:S39)","v":0},null,{"$f":"SUM(T39:T39)","v":0},{"$f":"+V39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:S41)","v":0},null,{"$f":"SUM(T41:T41)","v":0},{"$f":"+V41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$42","v":1011122.4924900001},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G43*$S$1","v":0},{"$f":"SUM(F43:S43)","v":1011122.4924900001},null,{"$f":"SUM(T43:T43)","v":1011122.4924900001},{"$f":"+V43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G45*$S$1","v":0},{"$f":"SUM(F45:S45)","v":0},null,{"$f":"SUM(T45:T45)","v":0},{"$f":"+V45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G47*$S$1","v":0},{"$f":"SUM(F47:S47)","v":0},null,{"$f":"SUM(T47:T47)","v":0},{"$f":"+V47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":1011122.4924900001},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},{"$f":"SUM(R43:R47)","v":0},0,{"$f":"SUM(T43:T47)","v":1011122.4924900001},null,{"$f":"SUM(V43:V47)","v":1011122.4924900001},{"$f":"+V48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$49","v":-55503.195999999996},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:S50)","v":-55503.195999999996},null,{"$f":"SUM(T50:T50)","v":-55503.195999999996},{"$f":"+V50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G52*$S$1","v":0},{"$f":"SUM(F52:S52)","v":0},null,{"$f":"SUM(T52:T52)","v":0},{"$f":"+V52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G53*$S$1","v":0},{"$f":"SUM(F53:S53)","v":0},null,{"$f":"SUM(T53:T53)","v":0},{"$f":"+V53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G54*$S$1","v":0},{"$f":"SUM(F54:S54)","v":0},null,{"$f":"SUM(T54:T54)","v":0},{"$f":"+V54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G55*$S$1","v":0},{"$f":"SUM(F55:S55)","v":0},null,{"$f":"SUM(T55:T55)","v":0},{"$f":"+V55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G56*$S$1","v":0},{"$f":"SUM(F56:S56)","v":0},null,{"$f":"SUM(T56:T56)","v":0},{"$f":"+V56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},0,{"$f":"SUM(T52:T56)","v":0},null,{"$f":"SUM(V52:V56)","v":0},{"$f":"+V57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$U$58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:S59)","v":0},null,{"$f":"SUM(T59:T59)","v":0},{"$f":"+V59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$60","v":332109.87788902968},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G61*$S$1","v":0},{"$f":"SUM(F61:S61)","v":332109.87788902968},null,{"$f":"SUM(T61:T61)","v":332109.87788902968},{"$f":"+V61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$62","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G63*$S$1","v":0},{"$f":"SUM(F63:S63)","v":0},null,{"$f":"SUM(T63:T63)","v":0},{"$f":"+V63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$64","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G65*$S$1","v":0},{"$f":"SUM(F65:S65)","v":0},null,{"$f":"SUM(T65:T65)","v":0},{"$f":"+V65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":332109.87788902968},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},{"$f":"SUM(R61:R65)","v":0},0,{"$f":"SUM(T61:T65)","v":332109.87788902968},null,{"$f":"SUM(V61:V65)","v":332109.87788902968},{"$f":"+V66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$67","v":-3036.8249999999534},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:S68)","v":-3036.8249999999534},null,{"$f":"SUM(T68:T68)","v":-3036.8249999999534},{"$f":"+V68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G70*$S$1","v":0},{"$f":"SUM(F70:S70)","v":0},null,{"$f":"SUM(T70:T70)","v":0},{"$f":"+V70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G72*$S$1","v":0},{"$f":"SUM(F72:S72)","v":0},null,{"$f":"SUM(T72:T72)","v":0},{"$f":"+V72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G74*$S$1","v":0},{"$f":"SUM(F74:S74)","v":0},null,{"$f":"SUM(T74:T74)","v":0},{"$f":"+V74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},0,{"$f":"SUM(T70:T74)","v":0},null,{"$f":"SUM(V70:V74)","v":0},{"$f":"+V75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:S77)","v":0},null,{"$f":"SUM(T77:T77)","v":0},{"$f":"+V77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G79*$S$1","v":0},{"$f":"SUM(F79:S79)","v":0},null,{"$f":"SUM(T79:T79)","v":0},{"$f":"+V79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G81*$S$1","v":0},{"$f":"SUM(F81:S81)","v":0},null,{"$f":"SUM(T81:T81)","v":0},{"$f":"+V81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G83*$S$1","v":0},{"$f":"SUM(F83:S83)","v":0},null,{"$f":"SUM(T83:T83)","v":0},{"$f":"+V83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},0,{"$f":"SUM(T79:T83)","v":0},null,{"$f":"SUM(V79:V83)","v":0},{"$f":"+V84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$85","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:S86)","v":0},null,{"$f":"SUM(T86:T86)","v":0},{"$f":"+V86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G88*$S$1","v":0},{"$f":"SUM(F88:S88)","v":0},null,{"$f":"SUM(T88:T88)","v":0},{"$f":"+V88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G90*$S$1","v":0},{"$f":"SUM(F90:S90)","v":0},null,{"$f":"SUM(T90:T90)","v":0},{"$f":"+V90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G92*$S$1","v":0},{"$f":"SUM(F92:S92)","v":0},null,{"$f":"SUM(T92:T92)","v":0},{"$f":"+V92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},0,{"$f":"SUM(T88:T92)","v":0},null,{"$f":"SUM(V88:V92)","v":0},{"$f":"+V93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$94","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:S95)","v":0},null,{"$f":"SUM(T95:T95)","v":0},{"$f":"+V95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$96","v":-30651.683679999987},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G97*$S$1","v":0},{"$f":"SUM(F97:S97)","v":-30651.683679999987},null,{"$f":"SUM(T97:T97)","v":-30651.683679999987},{"$f":"+V97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$98","v":-79.649079999981041},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G99*$S$1","v":0},{"$f":"SUM(F99:S99)","v":-79.649079999981041},null,{"$f":"SUM(T99:T99)","v":-79.649079999981041},{"$f":"+V99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$100","v":774718.63707999978},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G101*$S$1","v":0},{"$f":"SUM(F101:S101)","v":774718.63707999978},null,{"$f":"SUM(T101:T101)","v":774718.63707999978},{"$f":"+V101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":743987.30431999976},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},{"$f":"SUM(R97:R101)","v":0},0,{"$f":"SUM(T97:T101)","v":743987.30431999976},null,{"$f":"SUM(V97:V101)","v":743987.30431999976},{"$f":"+V102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$103","v":-855.87900000001537},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:S104)","v":-855.87900000001537},null,{"$f":"SUM(T104:T104)","v":-855.87900000001537},{"$f":"+V104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G106*$S$1","v":0},{"$f":"SUM(F106:S106)","v":0},null,{"$f":"SUM(T106:T106)","v":0},{"$f":"+V106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G108*$S$1","v":0},{"$f":"SUM(F108:S108)","v":0},null,{"$f":"SUM(T108:T108)","v":0},{"$f":"+V108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G110*$S$1","v":0},{"$f":"SUM(F110:S110)","v":0},null,{"$f":"SUM(T110:T110)","v":0},{"$f":"+V110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},0,{"$f":"SUM(T106:T110)","v":0},null,{"$f":"SUM(V106:V110)","v":0},{"$f":"+V111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$112","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:S113)","v":0},null,{"$f":"SUM(T113:T113)","v":0},{"$f":"+V113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$114","v":2240124},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G115*$S$1","v":0},{"$f":"SUM(F115:S115)","v":2240124},null,{"$f":"SUM(T115:T115)","v":2240124},{"$f":"+V115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G117*$S$1","v":0},{"$f":"SUM(F117:S117)","v":0},null,{"$f":"SUM(T117:T117)","v":0},{"$f":"+V117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G119*$S$1","v":0},{"$f":"SUM(F119:S119)","v":0},null,{"$f":"SUM(T119:T119)","v":0},{"$f":"+V119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":2240124},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},{"$f":"SUM(R115:R119)","v":0},0,{"$f":"SUM(T115:T119)","v":2240124},null,{"$f":"SUM(V115:V119)","v":2240124},{"$f":"+V120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$121","v":48089361},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:S122)","v":48089361},null,{"$f":"SUM(T122:T122)","v":48089361},{"$f":"+V122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V123-'ROR-Model'!G123","v":0}]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$123","v":-2626710.3716900013},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G124*$S$1","v":0},{"$f":"SUM(F124:S124)","v":-2626710.3716900013},null,{"$f":"SUM(T124:T124)","v":-2626710.3716900013},{"$f":"+V124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$125","v":-220332.67499999999},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G126*$S$1","v":0},{"$f":"SUM(F126:S126)","v":-220332.67499999999},null,{"$f":"SUM(T126:T126)","v":-220332.67499999999},{"$f":"+V126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G128*$S$1","v":0},{"$f":"SUM(F128:S128)","v":0},null,{"$f":"SUM(T128:T128)","v":0},{"$f":"+V128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-2847043.0466900012},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},{"$f":"SUM(R124:R128)","v":0},0,{"$f":"SUM(T124:T128)","v":-2847043.0466900012},null,{"$f":"SUM(V124:V128)","v":-2847043.0466900012},{"$f":"+V129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$130","v":-41393246},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:S131)","v":-41393246},null,{"$f":"SUM(T131:T131)","v":-41393246},{"$f":"+V131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G133*$S$1","v":0},{"$f":"SUM(F133:S133)","v":0},null,{"$f":"SUM(T133:T133)","v":0},{"$f":"+V133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G135*$S$1","v":0},{"$f":"SUM(F135:S135)","v":0},null,{"$f":"SUM(T135:T135)","v":0},{"$f":"+V135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G137*$S$1","v":0},{"$f":"SUM(F137:S137)","v":0},null,{"$f":"SUM(T137:T137)","v":0},{"$f":"+V137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},0,{"$f":"SUM(T133:T137)","v":0},null,{"$f":"SUM(V133:V137)","v":0},{"$f":"+V138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$139","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:S140)","v":0},null,{"$f":"SUM(T140:T140)","v":0},{"$f":"+V140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$141","v":-100824.33245999999},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G142*$S$1","v":0},{"$f":"SUM(F142:S142)","v":-100824.33245999999},null,{"$f":"SUM(T142:T142)","v":-100824.33245999999},{"$f":"+V142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$143","v":-1314.84},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G144*$S$1","v":0},{"$f":"SUM(F144:S144)","v":-1314.84},null,{"$f":"SUM(T144:T144)","v":-1314.84},{"$f":"+V144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G146*$S$1","v":0},{"$f":"SUM(F146:S146)","v":0},null,{"$f":"SUM(T146:T146)","v":0},{"$f":"+V146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-102139.17245999999},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},{"$f":"SUM(R142:R146)","v":0},0,{"$f":"SUM(T142:T146)","v":-102139.17245999999},null,{"$f":"SUM(V142:V146)","v":-102139.17245999999},{"$f":"+V147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$148","v":-2177},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:S149)","v":-2177},null,{"$f":"SUM(T149:T149)","v":-2177},{"$f":"+V149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G151*$S$1","v":0},{"$f":"SUM(F151:S151)","v":0},null,{"$f":"SUM(T151:T151)","v":0},{"$f":"+V151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G153*$S$1","v":0},{"$f":"SUM(F153:S153)","v":0},null,{"$f":"SUM(T153:T153)","v":0},{"$f":"+V153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G155*$S$1","v":0},{"$f":"SUM(F155:S155)","v":0},null,{"$f":"SUM(T155:T155)","v":0},{"$f":"+V155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},0,{"$f":"SUM(T151:T155)","v":0},null,{"$f":"SUM(V151:V155)","v":0},{"$f":"+V156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$157","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:S158)","v":0},null,{"$f":"SUM(T158:T158)","v":0},{"$f":"+V158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$159","v":4988600.0586600006},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G160*$S$1","v":0},{"$f":"SUM(F160:S160)","v":4988600.0586600006},null,{"$f":"SUM(T160:T160)","v":4988600.0586600006},{"$f":"+V160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$161","v":-732442.16542000009},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G162*$S$1","v":0},{"$f":"SUM(F162:S162)","v":-732442.16542000009},null,{"$f":"SUM(T162:T162)","v":-732442.16542000009},{"$f":"+V162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G164*$S$1","v":0},{"$f":"SUM(F164:S164)","v":0},null,{"$f":"SUM(T164:T164)","v":0},{"$f":"+V164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":4256157.8932400001},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},{"$f":"SUM(R160:R164)","v":0},0,{"$f":"SUM(T160:T164)","v":4256157.8932400001},null,{"$f":"SUM(V160:V164)","v":4256157.8932400001},{"$f":"+V165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$166","v":-6257801.8000000045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:S167)","v":-6257801.8000000045},null,{"$f":"SUM(T167:T167)","v":-6257801.8000000045},{"$f":"+V167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G169*$S$1","v":0},{"$f":"SUM(F169:S169)","v":0},null,{"$f":"SUM(T169:T169)","v":0},{"$f":"+V169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G171*$S$1","v":0},{"$f":"SUM(F171:S171)","v":0},null,{"$f":"SUM(T171:T171)","v":0},{"$f":"+V171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G173*$S$1","v":0},{"$f":"SUM(F173:S173)","v":0},null,{"$f":"SUM(T173:T173)","v":0},{"$f":"+V173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$f":"H1*SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},0,{"$f":"SUM(T169:T173)","v":0},null,{"$f":"SUM(V169:V173)","v":0},{"$f":"+V174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$175","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:S176)","v":0},null,{"$f":"SUM(T176:T176)","v":0},{"$f":"+V176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G178*$S$1","v":0},{"$f":"SUM(F178:S178)","v":0},null,{"$f":"SUM(T178:T178)","v":0},{"$f":"+V178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G180*$S$1","v":0},{"$f":"SUM(F180:S180)","v":0},null,{"$f":"SUM(T180:T180)","v":0},{"$f":"+V180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G182*$S$1","v":0},{"$f":"SUM(F182:S182)","v":0},null,{"$f":"SUM(T182:T182)","v":0},{"$f":"+V182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$f":"H1*SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},0,{"$f":"SUM(T178:T182)","v":0},null,{"$f":"SUM(V178:V182)","v":0},{"$f":"+V183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$184","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:S185)","v":0},null,{"$f":"SUM(T185:T185)","v":0},{"$f":"+V185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G187*$S$1","v":0},{"$f":"SUM(F187:S187)","v":0},null,{"$f":"SUM(T187:T187)","v":0},{"$f":"+V187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G189*$S$1","v":0},{"$f":"SUM(F189:S189)","v":0},null,{"$f":"SUM(T189:T189)","v":0},{"$f":"+V189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G191*$S$1","v":0},{"$f":"SUM(F191:S191)","v":0},null,{"$f":"SUM(T191:T191)","v":0},{"$f":"+V191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$f":"H1*SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},0,{"$f":"SUM(T187:T191)","v":0},null,{"$f":"SUM(V187:V191)","v":0},{"$f":"+V192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$193","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:S194)","v":0},null,{"$f":"SUM(T194:T194)","v":0},{"$f":"+V194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$195","v":1084959.23},0,0,0,0,0,0,0,0,0,0,{"$f":"Pension!G196*$S$1","v":0},{"$f":"SUM(F196:S196)","v":1084959.23},null,{"$f":"SUM(T196:T196)","v":1084959.23},{"$f":"+V196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$196","v":-29176620.220000003},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"Pension!G197*$S$1","v":0},{"$f":"SUM(F197:S197)","v":-29176620.220000003},null,{"$f":"SUM(T197:T197)","v":-29176620.220000003},{"$f":"+V197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":31298138.821209002},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"Pension!G200*$S$1","v":0},{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196+T197","v":31298138.821209002},null,{"$f":"+V16+V34+V43+V52+V61+V70+V79+V88+V97+V106+V115+V124+V133+V142+V151+V160+V169+V178+V187+V25+V196+V197","v":31298138.821209002},{"$f":"+V200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":-954169.32949999999},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"Pension!G201*$S$1","v":0},{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":-954169.32949999999},null,{"$f":"+V18+V36+V45+V54+V62+V63+V72+V81+V90+V99+V108+V117+V126+V135+V144+V153+V162+V171+V180+V189+V27","v":-954169.32949999999},{"$f":"+V201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":774718.63707999978},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"Pension!G202*$S$1","v":0},{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":774718.63707999978},null,{"$f":"+V20+V38+V47+V56+V64+V65+V74+V83+V92+V101+V110+V119+V128+V137+V146+V155+V164+V173+V182+V191+V29","v":774718.63707999978},{"$f":"+V202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":31118688.128789004},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},0,31118688.128789004,null,31118688.128789004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},null,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":1140707.7669999958},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},0,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194","v":1140707.7669999958},null,{"$f":"V23+V32+V41+V50+V59+V68+V77+V86+V95+V104+V113+V194","v":1140707.7669999958},{"$f":"+V205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},null,{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":436136.19999999553},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},0,{"$f":"T131+T140+T149+T158+T167+T176+T185+T122","v":436136.19999999553},null,{"$f":"V131+V140+V149+V158+V167+V176+V185+V122","v":436136.19999999553},{"$f":"+V206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},null,{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":1576843.9669999927},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},0,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":1576843.9669999927},null,{"$f":"+V23+V41+V50+V59+V68+V77+V86+V95+V104+V113+V122+V131+V140+V149+V158+V167+V176+V185+V194+V32","v":1576843.9669999927},{"$f":"+V207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G210*$S$1","v":0},{"$f":"SUM(F210:S210)","v":0},null,{"$f":"SUM(T210:T210)","v":0},{"$f":"+V210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G212*$S$1","v":0},{"$f":"SUM(F212:S212)","v":0},null,{"$f":"SUM(T212:T212)","v":0},{"$f":"+V212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G214*$S$1","v":0},{"$f":"SUM(F214:S214)","v":0},null,{"$f":"SUM(T214:T214)","v":0},{"$f":"+V214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},0,{"$f":"SUM(T210:T214)","v":0},null,{"$f":"SUM(V210:V214)","v":0},{"$f":"+V215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$216","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:S217)","v":0},null,{"$f":"SUM(T217:T217)","v":0},{"$f":"+V217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G219*$S$1","v":0},{"$f":"SUM(F219:S219)","v":0},null,{"$f":"SUM(T219:T219)","v":0},{"$f":"+V219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G221*$S$1","v":0},{"$f":"SUM(F221:S221)","v":0},null,{"$f":"SUM(T221:T221)","v":0},{"$f":"+V221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G223*$S$1","v":0},{"$f":"SUM(F223:S223)","v":0},null,{"$f":"SUM(T223:T223)","v":0},{"$f":"+V223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},0,{"$f":"SUM(T219:T223)","v":0},null,{"$f":"SUM(V219:V223)","v":0},{"$f":"+V224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$225","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:S226)","v":0},null,{"$f":"SUM(T226:T226)","v":0},{"$f":"+V226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},0,{"$f":"+T210+T219","v":0},null,{"$f":"+V210+V219","v":0},{"$f":"+V229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},0,{"$f":"+T212+T221","v":0},null,{"$f":"+V212+V221","v":0},{"$f":"+V230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},0,{"$f":"+T214+T223","v":0},null,{"$f":"+V214+V223","v":0},{"$f":"+V231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,{"$f":"+T215+T224","v":0},null,{"$f":"+V215+V224","v":0},{"$f":"+V232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},0,{"$f":"T217+T226","v":0},null,{"$f":"V217+V226","v":0},{"$f":"+V234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+V235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},0,{"$f":"+T217+T226","v":0},null,{"$f":"+V217+V226","v":0},{"$f":"+V236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$238","v":-291864.02547999844},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G239*$S$1","v":0},{"$f":"SUM(F239:S239)","v":-291864.02547999844},null,{"$f":"SUM(T239:T239)","v":-291864.02547999844},{"$f":"+V239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:S241)","v":0},null,{"$f":"SUM(T241:T241)","v":0},{"$f":"+V241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$242","v":-1199144.6607200019},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G243*$S$1","v":0},{"$f":"SUM(F243:S243)","v":-1199144.6607200019},null,{"$f":"SUM(T243:T243)","v":-1199144.6607200019},{"$f":"+V243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":-1491008.6862000003},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},0,{"$f":"SUM(T239:T243)","v":-1491008.6862000003},null,{"$f":"SUM(V239:V243)","v":-1491008.6862000003},{"$f":"+V244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$245","v":-176702.16100000031},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:S246)","v":-176702.16100000031},null,{"$f":"SUM(T246:T246)","v":-176702.16100000031},{"$f":"+V246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$247","v":-9021.5427599999821},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G248*$S$1","v":0},{"$f":"SUM(F248:S248)","v":-9021.5427599999821},null,{"$f":"SUM(T248:T248)","v":-9021.5427599999821},{"$f":"+V248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:S250)","v":0},null,{"$f":"SUM(T250:T250)","v":0},{"$f":"+V250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$251","v":8802.1717400001362},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G252*$S$1","v":0},{"$f":"SUM(F252:S252)","v":8802.1717400001362},null,{"$f":"SUM(T252:T252)","v":8802.1717400001362},{"$f":"+V252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":-219.37101999984588},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},0,{"$f":"SUM(T248:T252)","v":-219.37101999984588},null,{"$f":"SUM(V248:V252)","v":-219.37101999984588},{"$f":"+V253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$254","v":265.98299999994924},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:S255)","v":265.98299999994924},null,{"$f":"SUM(T255:T255)","v":265.98299999994924},{"$f":"+V255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$256","v":-10274.515879811999},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G257*$S$1","v":0},{"$f":"SUM(F257:S257)","v":-10274.515879811999},null,{"$f":"SUM(T257:T257)","v":-10274.515879811999},{"$f":"+V257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:S259)","v":0},null,{"$f":"SUM(T259:T259)","v":0},{"$f":"+V259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$260","v":5086.7133798120049},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G261*$S$1","v":0},{"$f":"SUM(F261:S261)","v":5086.7133798120049},null,{"$f":"SUM(T261:T261)","v":5086.7133798120049},{"$f":"+V261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":-5187.8024999999943},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},0,{"$f":"SUM(T257:T261)","v":-5187.8024999999943},null,{"$f":"SUM(V257:V261)","v":-5187.8024999999943},{"$f":"+V262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$263","v":403.23400000000038},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:S264)","v":403.23400000000038},null,{"$f":"SUM(T264:T264)","v":403.23400000000038},{"$f":"+V264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G266*$S$1","v":0},{"$f":"SUM(F266:S266)","v":0},null,{"$f":"SUM(T266:T266)","v":0},{"$f":"+V266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:S268)","v":0},null,{"$f":"SUM(T268:T268)","v":0},{"$f":"+V268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G270*$S$1","v":0},{"$f":"SUM(F270:S270)","v":0},null,{"$f":"SUM(T270:T270)","v":0},{"$f":"+V270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$f":"H1*SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},0,{"$f":"SUM(T266:T270)","v":0},null,{"$f":"SUM(V266:V270)","v":0},{"$f":"+V271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$272","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:S273)","v":0},null,{"$f":"SUM(T273:T273)","v":0},{"$f":"+V273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$274","v":9786.1008499999953},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G275*$S$1","v":0},{"$f":"SUM(F275:S275)","v":9786.1008499999953},null,{"$f":"SUM(T275:T275)","v":9786.1008499999953},{"$f":"+V275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$276","v":20917.320649999998},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G277*$S$1","v":0},{"$f":"SUM(F277:S277)","v":20917.320649999998},null,{"$f":"SUM(T277:T277)","v":20917.320649999998},{"$f":"+V277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$278","v":116228.87930000003},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G279*$S$1","v":0},{"$f":"SUM(F279:S279)","v":116228.87930000003},null,{"$f":"SUM(T279:T279)","v":116228.87930000003},{"$f":"+V279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":146932.30080000003},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},0,{"$f":"SUM(T275:T279)","v":146932.30080000003},null,{"$f":"SUM(V275:V279)","v":146932.30080000003},{"$f":"+V280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$281","v":22715.526000000013},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:S282)","v":22715.526000000013},null,{"$f":"SUM(T282:T282)","v":22715.526000000013},{"$f":"+V282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G284*$S$1","v":0},{"$f":"SUM(F284:S284)","v":0},null,{"$f":"SUM(T284:T284)","v":0},{"$f":"+V284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G286*$S$1","v":0},{"$f":"SUM(F286:S286)","v":0},null,{"$f":"SUM(T286:T286)","v":0},{"$f":"+V286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G288*$S$1","v":0},{"$f":"SUM(F288:S288)","v":0},null,{"$f":"SUM(T288:T288)","v":0},{"$f":"+V288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},0,{"$f":"SUM(T284:T288)","v":0},null,{"$f":"SUM(V284:V288)","v":0},{"$f":"+V289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:S291)","v":0},null,{"$f":"SUM(T291:T291)","v":0},{"$f":"+V291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G293*$S$1","v":0},{"$f":"SUM(F293:S293)","v":0},null,{"$f":"SUM(T293:T293)","v":0},{"$f":"+V293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:S295)","v":0},null,{"$f":"SUM(T295:T295)","v":0},{"$f":"+V295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G297*$S$1","v":0},{"$f":"SUM(F297:S297)","v":0},null,{"$f":"SUM(T297:T297)","v":0},{"$f":"+V297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},0,{"$f":"SUM(T293:T297)","v":0},null,{"$f":"SUM(V293:V297)","v":0},{"$f":"+V298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$299","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:S300)","v":0},null,{"$f":"SUM(T300:T300)","v":0},{"$f":"+V300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$301","v":-549.11036000000604},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G302*$S$1","v":0},{"$f":"SUM(F302:S302)","v":-549.11036000000604},null,{"$f":"SUM(T302:T302)","v":-549.11036000000604},{"$f":"+V302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:S304)","v":0},null,{"$f":"SUM(T304:T304)","v":0},{"$f":"+V304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G306*$S$1","v":0},{"$f":"SUM(F306:S306)","v":0},null,{"$f":"SUM(T306:T306)","v":0},{"$f":"+V306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":-549.11036000000604},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},0,{"$f":"SUM(T302:T306)","v":-549.11036000000604},null,{"$f":"SUM(V302:V306)","v":-549.11036000000604},{"$f":"+V307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$308","v":-2174},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:S309)","v":-2174},null,{"$f":"SUM(T309:T309)","v":-2174},{"$f":"+V309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$310","v":-5973.1000000000022},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G311*$S$1","v":0},{"$f":"SUM(F311:S311)","v":-5973.1000000000022},null,{"$f":"SUM(T311:T311)","v":-5973.1000000000022},{"$f":"+V311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:S313)","v":0},null,{"$f":"SUM(T313:T313)","v":0},{"$f":"+V313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G315*$S$1","v":0},{"$f":"SUM(F315:S315)","v":0},null,{"$f":"SUM(T315:T315)","v":0},{"$f":"+V315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":-5973.1000000000022},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},0,{"$f":"SUM(T311:T315)","v":-5973.1000000000022},null,{"$f":"SUM(V311:V315)","v":-5973.1000000000022},{"$f":"+V316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:S318)","v":0},null,{"$f":"SUM(T318:T318)","v":0},{"$f":"+V318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$319","v":380029.35548000038},0,0,0,0,0,0,0,0,0,0,{"$f":"Pension!G320*$S$1","v":0},{"$f":"SUM(F320:S320)","v":380029.35548000038},null,{"$f":"SUM(T320:T320)","v":380029.35548000038},{"$f":"+V320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$320","v":-136675.00000000003},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"Pension!G321*$S$1","v":0},{"$f":"SUM(F321:S321)","v":-136675.00000000003},null,{"$f":"SUM(T321:T321)","v":-136675.00000000003},{"$f":"+V321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-58019.627789810096},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},0,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":-58019.627789810096},null,{"$f":"+V239+V248+V257+V266+V275+V320+V321","v":-58019.627789810096},{"$f":"+V323-'ROR-Model'!G323","v":9786.100849999988}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":20917.320649999998},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},0,{"$f":"+T277+T286","v":20917.320649999998},null,{"$f":"+V277+V286","v":20917.320649999998},{"$f":"+V324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":-6522.2103600000082},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},0,{"$f":"+T284+T293+T302+T311","v":-6522.2103600000082},null,{"$f":"+V284+V293+V302+V311","v":-6522.2103600000082},{"$f":"+V325-'ROR-Model'!G325","v":-9786.1008499999953}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":-1069026.8963001897},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},0,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":-1069026.8963001897},null,{"$f":"+V243+V252+V261+V270+V279+V288+V297+V306+V315","v":-1069026.8963001897},{"$f":"+V326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":-1112651.4138},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},{"$f":"S1*+S244+S253+S262+S271+S280+S289+S298+S307+S316+S320+S321","v":0},{"$f":"T1*+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":378357.2724000006},null,{"$f":"V1*+V244+V253+V262+V271+V280+V289+V298+V307+V316+V320+V321","v":378357.2724000006},{"$f":"+V327-'ROR-Model'!G327","v":1491008.6862000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":-153317.41800000035},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},0,{"$f":"T246+T255+T264+T273+T282+T291","v":-153317.41800000035},null,{"$f":"V246+V255+V264+V273+V282+V291","v":-153317.41800000035},{"$f":"+V329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":-2174},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},0,{"$f":"T309+T318+T300","v":-2174},null,{"$f":"V309+V318+V300","v":-2174},{"$f":"+V330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":-155491.41800000035},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},0,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":-155491.41800000035},null,{"$f":"+V246+V255+V264+V273+V282+V291+V300+V309+V318","v":-155491.41800000035},{"$f":"+V331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$333","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:S334)","v":0},null,{"$f":"SUM(T334:T334)","v":0},{"$f":"+V334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:S336)","v":0},null,{"$f":"SUM(T336:T336)","v":0},{"$f":"+V336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$337","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:S338)","v":0},null,{"$f":"SUM(T338:T338)","v":0},{"$f":"+V338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},0,{"$f":"SUM(T334:T338)","v":0},null,{"$f":"SUM(V334:V338)","v":0},{"$f":"+V339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$340","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:S341)","v":0},null,{"$f":"SUM(T341:T341)","v":0},{"$f":"+V341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$342","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:S343)","v":0},null,{"$f":"SUM(T343:T343)","v":0},{"$f":"+V343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:S345)","v":0},null,{"$f":"SUM(T345:T345)","v":0},{"$f":"+V345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$346","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:S347)","v":0},null,{"$f":"SUM(T347:T347)","v":0},{"$f":"+V347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},0,{"$f":"SUM(T343:T347)","v":0},null,{"$f":"SUM(V343:V347)","v":0},{"$f":"+V348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$349","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:S350)","v":0},null,{"$f":"SUM(T350:T350)","v":0},{"$f":"+V350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},0,{"$f":"+T334+T343","v":0},null,{"$f":"+V334+V343","v":0},{"$f":"+V353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},0,{"$f":"+T337+T346","v":0},null,{"$f":"+V337+V346","v":0},{"$f":"+V354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},0,{"$f":"T339+T348","v":0},null,{"$f":"V339+V348","v":0},{"$f":"+V355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},0,{"$f":"T341","v":0},null,{"$f":"V341","v":0},{"$f":"+V357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},0,{"$f":"T350","v":0},null,{"$f":"V350","v":0},{"$f":"+V358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},0,{"$f":"T341+T350","v":0},null,{"$f":"V341+V350","v":0},{"$f":"+V359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,31240119.193419192,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},{"$f":"S1*(S200+S229+S323+S353)","v":0},{"$f":"(T200+T229+T323+T353)","v":31240119.193419192},null,{"$f":"(V200+V229+V323+V353)","v":31240119.193419192},{"$f":"+V363-'ROR-Model'!G363","v":9786.1008500009775}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,-933252.00884999998,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},{"$f":"S1*(S201+S230+S324)","v":0},{"$f":"(T201+T230+T324)","v":-933252.00884999998},null,{"$f":"(V201+V230+V324)","v":-933252.00884999998},{"$f":"+V364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,-6522.2103600000082,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},{"$f":"S1*(S325)","v":0},{"$f":"(T325)","v":-6522.2103600000082},null,{"$f":"(V325)","v":-6522.2103600000082},{"$f":"+V365-'ROR-Model'!G365","v":-9786.1008499999953}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,-294308.25922018988,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},{"$f":"S1*(S202+S231+S326+S354)","v":0},{"$f":"(T202+T231+T326+T354)","v":-294308.25922018988},null,{"$f":"(V202+V231+V326+V354)","v":-294308.25922018988},{"$f":"+V366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,30006036.714989003,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},{"$f":"S1*(S203+S232+S327+S355)","v":0},{"$f":"(T203+T232+T327+T355)","v":31497045.401189003},null,{"$f":"(V203+V232+V327+V355)","v":31497045.401189003},{"$f":"+V368-'ROR-Model'!G368","v":1491008.6862000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,987390.34899999551,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},{"$f":"S1*(S205+S234+S329+S357)","v":0},{"$f":"(T205+T234+T329+T357)","v":987390.34899999551},null,{"$f":"(V205+V234+V329+V357)","v":987390.34899999551},{"$f":"+V370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,433962.19999999553,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},{"$f":"S1*(S206+S235+S330+S358)","v":0},{"$f":"(T206+T235+T330+T358)","v":433962.19999999553},null,{"$f":"(V206+V235+V330+V358)","v":433962.19999999553},{"$f":"+V371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,1421352.5489999924,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},{"$f":"S1*(S207+S236+S331+S359)","v":0},{"$f":"(T207+T236+T331+T359)","v":1421352.5489999924},null,{"$f":"(V207+V236+V331+V359)","v":1421352.5489999924},{"$f":"+V372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G380*$S$1","v":0},{"$f":"SUM(F380:S380)","v":0},null,{"$f":"SUM(T380:T380)","v":0},{"$f":"+V380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G381*$S$1","v":0},{"$f":"SUM(F381:S381)","v":0},null,{"$f":"SUM(T381:T381)","v":0},{"$f":"+V381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},{"$f":"SUM(T380:T381)","v":0},null,{"$f":"SUM(V380:V381)","v":0},{"$f":"+V382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G385*$S$1","v":0},{"$f":"SUM(F385:S385)","v":0},null,{"$f":"SUM(T385:T385)","v":0},{"$f":"+V385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G386*$S$1","v":0},{"$f":"SUM(F386:S386)","v":0},null,{"$f":"SUM(T386:T386)","v":0},{"$f":"+V386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},{"$f":"SUM(T385:T386)","v":0},null,{"$f":"SUM(V385:V386)","v":0},{"$f":"+V387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G390*$S$1","v":0},{"$f":"SUM(F390:S390)","v":0},null,{"$f":"SUM(T390:T390)","v":0},{"$f":"+V390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G391*$S$1","v":0},{"$f":"SUM(F391:S391)","v":0},null,{"$f":"SUM(T391:T391)","v":0},{"$f":"+V391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},{"$f":"SUM(T390:T391)","v":0},null,{"$f":"SUM(V390:V391)","v":0},{"$f":"+V392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G395*$S$1","v":0},{"$f":"SUM(F395:S395)","v":0},null,{"$f":"SUM(T395:T395)","v":0},{"$f":"+V395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G396*$S$1","v":0},{"$f":"SUM(F396:S396)","v":0},null,{"$f":"SUM(T396:T396)","v":0},{"$f":"+V396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},{"$f":"SUM(T395:T396)","v":0},null,{"$f":"SUM(V395:V396)","v":0},{"$f":"+V397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G400*$S$1","v":0},{"$f":"SUM(F400:S400)","v":0},null,{"$f":"SUM(T400:T400)","v":0},{"$f":"+V400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G401*$S$1","v":0},{"$f":"SUM(F401:S401)","v":0},null,{"$f":"SUM(T401:T401)","v":0},{"$f":"+V401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},{"$f":"SUM(T400:T401)","v":0},null,{"$f":"SUM(V400:V401)","v":0},{"$f":"+V402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G405*$S$1","v":0},{"$f":"SUM(F405:S405)","v":0},null,{"$f":"SUM(T405:T405)","v":0},{"$f":"+V405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G406*$S$1","v":0},{"$f":"SUM(F406:S406)","v":0},null,{"$f":"SUM(T406:T406)","v":0},{"$f":"+V406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},{"$f":"SUM(T405:T406)","v":0},null,{"$f":"SUM(V405:V406)","v":0},{"$f":"+V407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G410*$S$1","v":0},{"$f":"SUM(F410:S410)","v":0},null,{"$f":"SUM(T410:T410)","v":0},{"$f":"+V410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G411*$S$1","v":0},{"$f":"SUM(F411:S411)","v":0},null,{"$f":"SUM(T411:T411)","v":0},{"$f":"+V411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},{"$f":"SUM(T410:T411)","v":0},null,{"$f":"SUM(V410:V411)","v":0},{"$f":"+V412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G415*$S$1","v":0},{"$f":"SUM(F415:S415)","v":0},null,{"$f":"SUM(T415:T415)","v":0},{"$f":"+V415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G416*$S$1","v":0},{"$f":"SUM(F416:S416)","v":0},null,{"$f":"SUM(T416:T416)","v":0},{"$f":"+V416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},{"$f":"SUM(T415:T416)","v":0},null,{"$f":"SUM(V415:V416)","v":0},{"$f":"+V417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G420*$S$1","v":0},{"$f":"SUM(F420:S420)","v":0},null,{"$f":"SUM(T420:T420)","v":0},{"$f":"+V420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G421*$S$1","v":0},{"$f":"SUM(F421:S421)","v":0},null,{"$f":"SUM(T421:T421)","v":0},{"$f":"+V421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},{"$f":"SUM(T420:T421)","v":0},null,{"$f":"SUM(V420:V421)","v":0},{"$f":"+V422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G425*$S$1","v":0},{"$f":"SUM(F425:S425)","v":0},null,{"$f":"SUM(T425:T425)","v":0},{"$f":"+V425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G426*$S$1","v":0},{"$f":"SUM(F426:S426)","v":0},null,{"$f":"SUM(T426:T426)","v":0},{"$f":"+V426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},{"$f":"SUM(T425:T426)","v":0},null,{"$f":"SUM(V425:V426)","v":0},{"$f":"+V427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G430*$S$1","v":0},{"$f":"SUM(F430:S430)","v":0},null,{"$f":"SUM(T430:T430)","v":0},{"$f":"+V430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G431*$S$1","v":0},{"$f":"SUM(F431:S431)","v":0},null,{"$f":"SUM(T431:T431)","v":0},{"$f":"+V431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},{"$f":"SUM(T430:T431)","v":0},null,{"$f":"SUM(V430:V431)","v":0},{"$f":"+V432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G435*$S$1","v":0},{"$f":"SUM(F435:S435)","v":0},null,{"$f":"SUM(T435:T435)","v":0},{"$f":"+V435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G436*$S$1","v":0},{"$f":"SUM(F436:S436)","v":0},null,{"$f":"SUM(T436:T436)","v":0},{"$f":"+V436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},{"$f":"SUM(T435:T436)","v":0},null,{"$f":"SUM(V435:V436)","v":0},{"$f":"+V437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G440*$S$1","v":0},{"$f":"SUM(F440:S440)","v":0},null,{"$f":"SUM(T440:T440)","v":0},{"$f":"+V440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G441*$S$1","v":0},{"$f":"SUM(F441:S441)","v":0},null,{"$f":"SUM(T441:T441)","v":0},{"$f":"+V441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},{"$f":"SUM(T440:T441)","v":0},null,{"$f":"SUM(V440:V441)","v":0},{"$f":"+V442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G445*$S$1","v":0},{"$f":"SUM(F445:S445)","v":0},null,{"$f":"SUM(T445:T445)","v":0},{"$f":"+V445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G446*$S$1","v":0},{"$f":"SUM(F446:S446)","v":0},null,{"$f":"SUM(T446:T446)","v":0},{"$f":"+V446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},{"$f":"SUM(T445:T446)","v":0},null,{"$f":"SUM(V445:V446)","v":0},{"$f":"+V447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G450*$S$1","v":0},{"$f":"SUM(F450:S450)","v":0},null,{"$f":"SUM(T450:T450)","v":0},{"$f":"+V450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G451*$S$1","v":0},{"$f":"SUM(F451:S451)","v":0},null,{"$f":"SUM(T451:T451)","v":0},{"$f":"+V451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},{"$f":"SUM(T450:T451)","v":0},null,{"$f":"SUM(V450:V451)","v":0},{"$f":"+V452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G455*$S$1","v":0},{"$f":"SUM(F455:S455)","v":0},null,{"$f":"SUM(T455:T455)","v":0},{"$f":"+V455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G456*$S$1","v":0},{"$f":"SUM(F456:S456)","v":0},null,{"$f":"SUM(T456:T456)","v":0},{"$f":"+V456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},{"$f":"SUM(T455:T456)","v":0},null,{"$f":"SUM(V455:V456)","v":0},{"$f":"+V457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G460*$S$1","v":0},{"$f":"SUM(F460:S460)","v":0},null,{"$f":"SUM(T460:T460)","v":0},{"$f":"+V460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G461*$S$1","v":0},{"$f":"SUM(F461:S461)","v":0},null,{"$f":"SUM(T461:T461)","v":0},{"$f":"+V461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},{"$f":"SUM(T460:T461)","v":0},null,{"$f":"SUM(V460:V461)","v":0},{"$f":"+V462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G465*$S$1","v":0},{"$f":"SUM(F465:S465)","v":0},null,{"$f":"SUM(T465:T465)","v":0},{"$f":"+V465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G466*$S$1","v":0},{"$f":"SUM(F466:S466)","v":0},null,{"$f":"SUM(T466:T466)","v":0},{"$f":"+V466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},{"$f":"SUM(T465:T466)","v":0},null,{"$f":"SUM(V465:V466)","v":0},{"$f":"+V467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G470*$S$1","v":0},{"$f":"SUM(F470:S470)","v":0},null,{"$f":"SUM(T470:T470)","v":0},{"$f":"+V470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G471*$S$1","v":0},{"$f":"SUM(F471:S471)","v":0},null,{"$f":"SUM(T471:T471)","v":0},{"$f":"+V471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},{"$f":"SUM(T470:T471)","v":0},null,{"$f":"SUM(V470:V471)","v":0},{"$f":"+V472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G475*$S$1","v":0},{"$f":"SUM(F475:S475)","v":0},null,{"$f":"SUM(T475:T475)","v":0},{"$f":"+V475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G476*$S$1","v":0},{"$f":"SUM(F476:S476)","v":0},null,{"$f":"SUM(T476:T476)","v":0},{"$f":"+V476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},{"$f":"SUM(T475:T476)","v":0},null,{"$f":"SUM(V475:V476)","v":0},{"$f":"+V477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G480*$S$1","v":0},{"$f":"SUM(F480:S480)","v":0},null,{"$f":"SUM(T480:T480)","v":0},{"$f":"+V480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G481*$S$1","v":0},{"$f":"SUM(F481:S481)","v":0},null,{"$f":"SUM(T481:T481)","v":0},{"$f":"+V481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},{"$f":"SUM(T480:T481)","v":0},null,{"$f":"SUM(V480:V481)","v":0},{"$f":"+V482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G485*$S$1","v":0},{"$f":"SUM(F485:S485)","v":0},null,{"$f":"SUM(T485:T485)","v":0},{"$f":"+V485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:S486)","v":0},null,{"$f":"SUM(T486:T486)","v":0},{"$f":"+V486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},{"$f":"SUM(T485:T486)","v":0},null,{"$f":"SUM(V485:V486)","v":0},{"$f":"+V487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G490*$S$1","v":0},{"$f":"SUM(F490:S490)","v":0},null,{"$f":"SUM(T490:T490)","v":0},{"$f":"+V490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G491*$S$1","v":0},{"$f":"SUM(F491:S491)","v":0},null,{"$f":"SUM(T491:T491)","v":0},{"$f":"+V491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},{"$f":"SUM(T490:T491)","v":0},null,{"$f":"SUM(V490:V491)","v":0},{"$f":"+V492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V493-'ROR-Model'!G493","v":0}]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G495*$S$1","v":0},{"$f":"SUM(F495:S495)","v":0},null,{"$f":"SUM(T495:T495)","v":0},{"$f":"+V495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G496*$S$1","v":0},{"$f":"SUM(F496:S496)","v":0},null,{"$f":"SUM(T496:T496)","v":0},{"$f":"+V496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":0},{"$f":"SUM(T495:T496)","v":0},null,{"$f":"SUM(V495:V496)","v":0},{"$f":"+V497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},0,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},null,{"$f":"V380+V460+V465+V470+V475+V480+V485+V490","v":0},{"$f":"+V501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},0,{"$f":"T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T495","v":0},null,{"$f":"V385+V390+V395+V400+V405+V410+V415+V420+V425+V430+V435+V440+V445+V450+V455+V495","v":0},{"$f":"+V502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},0,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},null,{"$f":"V380+V385+V390+V395+V400+V405+V410+V415+V420+V425+V430+V435+V440+V445+V450+V455+V460+V465+V470+V475+V480+V485+V490+V495","v":0},{"$f":"+V503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},0,{"$f":"T486+T491","v":0},null,{"$f":"V486+V491","v":0},{"$f":"+V505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},0,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T496","v":0},null,{"$f":"V381+V386+V391+V396+V401+V406+V411+V416+V421+V426+V431+V436+V441+V446+V451+V456+V461+V466+V471+V476+V481+V496","v":0},{"$f":"+V506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},0,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":0},null,{"$f":"V381+V386+V391+V396+V401+V406+V411+V416+V421+V426+V431+V436+V441+V446+V451+V456+V461+V466+V471+V476+V481+V486+V491+V496","v":0},{"$f":"+V507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},0,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":0},null,{"$f":"V382+V387+V392+V397+V402+V407+V412+V417+V422+V427+V432+V437+V442+V447+V452+V457+V462+V467+V472+V477+V482+V487+V492+V497","v":0},{"$f":"+V509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H1*H368+H509","v":30006036.714989003},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},0,{"$f":"SUM(F512:S512)","v":30006036.714989003},null,{"$f":"SUM(T512:T512)","v":30006036.714989003},{"$f":"+V512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G521*$S$1","v":0},{"$f":"SUM(F521:S521)","v":0},null,{"$f":"SUM(T521:T521)","v":0},{"$f":"+V521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G522*$S$1","v":0},{"$f":"SUM(F522:S522)","v":0},null,{"$f":"SUM(T522:T522)","v":0},{"$f":"+V522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},{"$f":"SUM(T521:T522)","v":0},null,{"$f":"SUM(V521:V522)","v":0},{"$f":"+V523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G526*$S$1","v":0},{"$f":"SUM(F526:S526)","v":0},null,{"$f":"SUM(T526:T526)","v":0},{"$f":"+V526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G527*$S$1","v":0},{"$f":"SUM(F527:S527)","v":0},null,{"$f":"SUM(T527:T527)","v":0},{"$f":"+V527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},{"$f":"SUM(T526:T527)","v":0},null,{"$f":"SUM(V526:V527)","v":0},{"$f":"+V528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G531*$S$1","v":0},{"$f":"SUM(F531:S531)","v":0},null,{"$f":"SUM(T531:T531)","v":0},{"$f":"+V531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G532*$S$1","v":0},{"$f":"SUM(F532:S532)","v":0},null,{"$f":"SUM(T532:T532)","v":0},{"$f":"+V532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},{"$f":"SUM(T531:T532)","v":0},null,{"$f":"SUM(V531:V532)","v":0},{"$f":"+V533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G536*$S$1","v":0},{"$f":"SUM(F536:S536)","v":0},null,{"$f":"SUM(T536:T536)","v":0},{"$f":"+V536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G537*$S$1","v":0},{"$f":"SUM(F537:S537)","v":0},null,{"$f":"SUM(T537:T537)","v":0},{"$f":"+V537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},{"$f":"SUM(T536:T537)","v":0},null,{"$f":"SUM(V536:V537)","v":0},{"$f":"+V538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G541*$S$1","v":0},{"$f":"SUM(F541:S541)","v":0},null,{"$f":"SUM(T541:T541)","v":0},{"$f":"+V541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G542*$S$1","v":0},{"$f":"SUM(F542:S542)","v":0},null,{"$f":"SUM(T542:T542)","v":0},{"$f":"+V542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},{"$f":"SUM(T541:T542)","v":0},null,{"$f":"SUM(V541:V542)","v":0},{"$f":"+V543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G546*$S$1","v":0},{"$f":"SUM(F546:S546)","v":0},null,{"$f":"SUM(T546:T546)","v":0},{"$f":"+V546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G547*$S$1","v":0},{"$f":"SUM(F547:S547)","v":0},null,{"$f":"SUM(T547:T547)","v":0},{"$f":"+V547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},{"$f":"SUM(T546:T547)","v":0},null,{"$f":"SUM(V546:V547)","v":0},{"$f":"+V548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G551*$S$1","v":0},{"$f":"SUM(F551:S551)","v":0},null,{"$f":"SUM(T551:T551)","v":0},{"$f":"+V551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G552*$S$1","v":0},{"$f":"SUM(F552:S552)","v":0},null,{"$f":"SUM(T552:T552)","v":0},{"$f":"+V552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},{"$f":"SUM(T551:T552)","v":0},null,{"$f":"SUM(V551:V552)","v":0},{"$f":"+V553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G556*$S$1","v":0},{"$f":"SUM(F556:S556)","v":0},null,{"$f":"SUM(T556:T556)","v":0},{"$f":"+V556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G557*$S$1","v":0},{"$f":"SUM(F557:S557)","v":0},null,{"$f":"SUM(T557:T557)","v":0},{"$f":"+V557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},{"$f":"SUM(T556:T557)","v":0},null,{"$f":"SUM(V556:V557)","v":0},{"$f":"+V558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G561*$S$1","v":0},{"$f":"SUM(F561:S561)","v":0},null,{"$f":"SUM(T561:T561)","v":0},{"$f":"+V561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G562*$S$1","v":0},{"$f":"SUM(F562:S562)","v":0},null,{"$f":"SUM(T562:T562)","v":0},{"$f":"+V562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},{"$f":"SUM(T561:T562)","v":0},null,{"$f":"SUM(V561:V562)","v":0},{"$f":"+V563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G566*$S$1","v":0},{"$f":"SUM(F566:S566)","v":0},null,{"$f":"SUM(T566:T566)","v":0},{"$f":"+V566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G567*$S$1","v":0},{"$f":"SUM(F567:S567)","v":0},null,{"$f":"SUM(T567:T567)","v":0},{"$f":"+V567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},{"$f":"SUM(T566:T567)","v":0},null,{"$f":"SUM(V566:V567)","v":0},{"$f":"+V568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G571*$S$1","v":0},{"$f":"SUM(F571:S571)","v":0},null,{"$f":"SUM(T571:T571)","v":0},{"$f":"+V571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G572*$S$1","v":0},{"$f":"SUM(F572:S572)","v":0},null,{"$f":"SUM(T572:T572)","v":0},{"$f":"+V572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},{"$f":"SUM(T571:T572)","v":0},null,{"$f":"SUM(V571:V572)","v":0},{"$f":"+V573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G576*$S$1","v":0},{"$f":"SUM(F576:S576)","v":0},null,{"$f":"SUM(T576:T576)","v":0},{"$f":"+V576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G577*$S$1","v":0},{"$f":"SUM(F577:S577)","v":0},null,{"$f":"SUM(T577:T577)","v":0},{"$f":"+V577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},{"$f":"SUM(T576:T577)","v":0},null,{"$f":"SUM(V576:V577)","v":0},{"$f":"+V578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G581*$S$1","v":0},{"$f":"SUM(F581:S581)","v":0},null,{"$f":"SUM(T581:T581)","v":0},{"$f":"+V581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G582*$S$1","v":0},{"$f":"SUM(F582:S582)","v":0},null,{"$f":"SUM(T582:T582)","v":0},{"$f":"+V582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},{"$f":"SUM(T581:T582)","v":0},null,{"$f":"SUM(V581:V582)","v":0},{"$f":"+V583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G586*$S$1","v":0},{"$f":"SUM(F586:S586)","v":0},null,{"$f":"SUM(T586:T586)","v":0},{"$f":"+V586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G587*$S$1","v":0},{"$f":"SUM(F587:S587)","v":0},null,{"$f":"SUM(T587:T587)","v":0},{"$f":"+V587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},{"$f":"SUM(T586:T587)","v":0},null,{"$f":"SUM(V586:V587)","v":0},{"$f":"+V588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G591*$S$1","v":0},{"$f":"SUM(F591:S591)","v":0},null,{"$f":"SUM(T591:T591)","v":0},{"$f":"+V591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G592*$S$1","v":0},{"$f":"SUM(F592:S592)","v":0},null,{"$f":"SUM(T592:T592)","v":0},{"$f":"+V592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},{"$f":"SUM(T591:T592)","v":0},null,{"$f":"SUM(V591:V592)","v":0},{"$f":"+V593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G596*$S$1","v":0},{"$f":"SUM(F596:S596)","v":0},null,{"$f":"SUM(T596:T596)","v":0},{"$f":"+V596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G597*$S$1","v":0},{"$f":"SUM(F597:S597)","v":0},null,{"$f":"SUM(T597:T597)","v":0},{"$f":"+V597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},{"$f":"SUM(T596:T597)","v":0},null,{"$f":"SUM(V596:V597)","v":0},{"$f":"+V598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G601*$S$1","v":0},{"$f":"SUM(F601:S601)","v":0},null,{"$f":"SUM(T601:T601)","v":0},{"$f":"+V601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G602*$S$1","v":0},{"$f":"SUM(F602:S602)","v":0},null,{"$f":"SUM(T602:T602)","v":0},{"$f":"+V602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},{"$f":"SUM(T601:T602)","v":0},null,{"$f":"SUM(V601:V602)","v":0},{"$f":"+V603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G606*$S$1","v":0},{"$f":"SUM(F606:S606)","v":0},null,{"$f":"SUM(T606:T606)","v":0},{"$f":"+V606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G607*$S$1","v":0},{"$f":"SUM(F607:S607)","v":0},null,{"$f":"SUM(T607:T607)","v":0},{"$f":"+V607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},{"$f":"SUM(T606:T607)","v":0},null,{"$f":"SUM(V606:V607)","v":0},{"$f":"+V608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G611*$S$1","v":0},{"$f":"SUM(F611:S611)","v":0},null,{"$f":"SUM(T611:T611)","v":0},{"$f":"+V611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G612*$S$1","v":0},{"$f":"SUM(F612:S612)","v":0},null,{"$f":"SUM(T612:T612)","v":0},{"$f":"+V612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},{"$f":"SUM(T611:T612)","v":0},null,{"$f":"SUM(V611:V612)","v":0},{"$f":"+V613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G616*$S$1","v":0},{"$f":"SUM(F616:S616)","v":0},null,{"$f":"SUM(T616:T616)","v":0},{"$f":"+V616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G617*$S$1","v":0},{"$f":"SUM(F617:S617)","v":0},null,{"$f":"SUM(T617:T617)","v":0},{"$f":"+V617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},{"$f":"SUM(T616:T617)","v":0},null,{"$f":"SUM(V616:V617)","v":0},{"$f":"+V618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G621*$S$1","v":0},{"$f":"SUM(F621:S621)","v":0},null,{"$f":"SUM(T621:T621)","v":0},{"$f":"+V621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G622*$S$1","v":0},{"$f":"SUM(F622:S622)","v":0},null,{"$f":"SUM(T622:T622)","v":0},{"$f":"+V622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},{"$f":"SUM(T621:T622)","v":0},null,{"$f":"SUM(V621:V622)","v":0},{"$f":"+V623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G626*$S$1","v":0},{"$f":"SUM(F626:S626)","v":0},null,{"$f":"SUM(T626:T626)","v":0},{"$f":"+V626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G627*$S$1","v":0},{"$f":"SUM(F627:S627)","v":0},null,{"$f":"SUM(T627:T627)","v":0},{"$f":"+V627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},{"$f":"SUM(T626:T627)","v":0},null,{"$f":"SUM(V626:V627)","v":0},{"$f":"+V628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},0,{"$f":"T536+T611+T628","v":0},null,{"$f":"V536+V611+V628","v":0},{"$f":"+V631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},null,{"$f":"V521+V526+V531+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V616+V621","v":0},{"$f":"+V632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},{"$f":"S537+S612","v":0},{"$f":"T537+T612","v":0},null,{"$f":"V537+V612","v":0},{"$f":"+V633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},null,{"$f":"V522+V527+V532+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V617+V622","v":0},{"$f":"+V634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,-179450.69242000021,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},{"$f":"+(S201+S202+S230+S231+S501)-S632","v":0},{"$f":"+(T201+T202+T230+T231+T501)-T632","v":-179450.69242000021},null,{"$f":"+(V201+V202+V230+V231+V501)-V632","v":-179450.69242000021},{"$f":"+V635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":-1048109.5756501897},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},{"$f":"+(S324+S326+S354+S505)-S634","v":0},{"$f":"+(T324+T326+T354+T505)-T634-T633","v":-1048109.5756501897},null,{"$f":"+(V324+V326+V354+V505)-V634-V633","v":-1048109.5756501897},{"$f":"+V636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":-1227560.2680701897},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},0,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618+T623+T635+T636","v":-1227560.2680701897},null,{"$f":"V523+V528+V533+V538+V543+V548+V553+V558+V563+V568+V573+V578+V583+V588+V593+V598+V603+V608+V613+V618+V623+V635+V636","v":-1227560.2680701897},{"$f":"+V639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-139.32174299999861},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G646*$S$1","v":0},{"$f":"SUM(F646:S646)","v":-139.32174299999861},null,{"$f":"SUM(T646:T646)","v":-139.32174299999861},{"$f":"+V646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":-3000.8610839999747},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G647*$S$1","v":0},{"$f":"SUM(F647:S647)","v":-3000.8610839999747},null,{"$f":"SUM(T647:T647)","v":-3000.8610839999747},{"$f":"+V647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":-3140.1828269999733},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R646:R647)","v":0},0,{"$f":"SUM(T646:T647)","v":-3140.1828269999733},null,{"$f":"SUM(V646:V647)","v":-3140.1828269999733},{"$f":"+V649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":273606.18656461779},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G654*$S$1","v":0},{"$f":"SUM(F654:S654)","v":273606.18656461779},null,{"$f":"SUM(T654:T654)","v":273606.18656461779},{"$f":"+V654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":18857.379258957459},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G655*$S$1","v":0},{"$f":"SUM(F655:S655)","v":18857.379258957459},null,{"$f":"SUM(T655:T655)","v":18857.379258957459},{"$f":"+V655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":292463.56582357525},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q654:Q655)","v":0},{"$f":"SUM(R654:R655)","v":0},{"$f":"SUM(S654:S655)","v":0},{"$f":"SUM(T654:T655)","v":292463.56582357525},null,{"$f":"SUM(V654:V655)","v":292463.56582357525},{"$f":"+V656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":38653.259077174822},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G659*$S$1","v":0},{"$f":"SUM(F659:S659)","v":38653.259077174822},null,{"$f":"SUM(T659:T659)","v":38653.259077174822},{"$f":"+V659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":391.42835767681936},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G660*$S$1","v":0},{"$f":"SUM(F660:S660)","v":391.42835767681936},null,{"$f":"SUM(T660:T660)","v":391.42835767681936},{"$f":"+V660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":39044.687434851643},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q659:Q660)","v":0},{"$f":"SUM(R659:R660)","v":0},{"$f":"SUM(S659:S660)","v":0},{"$f":"SUM(T659:T660)","v":39044.687434851643},null,{"$f":"SUM(V659:V660)","v":39044.687434851643},{"$f":"+V661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G664*$S$1","v":0},{"$f":"SUM(F664:S664)","v":0},null,{"$f":"SUM(T664:T664)","v":0},{"$f":"+V664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G665*$S$1","v":0},{"$f":"SUM(F665:S665)","v":0},null,{"$f":"SUM(T665:T665)","v":0},{"$f":"+V665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"SUM(G664:G665)","v":0},{"$f":"H1*SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0},{"$f":"SUM(S664:S665)","v":0},{"$f":"SUM(T664:T665)","v":0},null,{"$f":"SUM(V664:V665)","v":0},{"$f":"+V666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G669*$S$1","v":0},{"$f":"SUM(F669:S669)","v":0},null,{"$f":"SUM(T669:T669)","v":0},{"$f":"+V669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":-5.3094399999999951},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G670*$S$1","v":0},{"$f":"SUM(F670:S670)","v":-5.3094399999999951},null,{"$f":"SUM(T670:T670)","v":-5.3094399999999951},{"$f":"+V670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":-5.3094399999999951},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},{"$f":"SUM(T669:T670)","v":-5.3094399999999951},null,{"$f":"SUM(V669:V670)","v":-5.3094399999999951},{"$f":"+V671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":-355829.19264816493},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G674*$S$1","v":0},{"$f":"SUM(F674:S674)","v":-355829.19264816493},null,{"$f":"SUM(T674:T674)","v":-355829.19264816493},{"$f":"+V674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":-9880.4564134699758},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G675*$S$1","v":0},{"$f":"SUM(F675:S675)","v":-9880.4564134699758},null,{"$f":"SUM(T675:T675)","v":-9880.4564134699758},{"$f":"+V675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":-365709.6490616349},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q674:Q675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0},{"$f":"SUM(T674:T675)","v":-365709.6490616349},null,{"$f":"SUM(V674:V675)","v":-365709.6490616349},{"$f":"+V676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":87306.03729868494},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G679*$S$1","v":0},{"$f":"SUM(F679:S679)","v":87306.03729868494},null,{"$f":"SUM(T679:T679)","v":87306.03729868494},{"$f":"+V679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":2541.143223086081},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G680*$S$1","v":0},{"$f":"SUM(F680:S680)","v":2541.143223086081},null,{"$f":"SUM(T680:T680)","v":2541.143223086081},{"$f":"+V680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":89847.180521771021},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q679:Q680)","v":0},{"$f":"SUM(R679:R680)","v":0},{"$f":"SUM(S679:S680)","v":0},{"$f":"SUM(T679:T680)","v":89847.180521771021},null,{"$f":"SUM(V679:V680)","v":89847.180521771021},{"$f":"+V681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":70255.847267678007},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G684*$S$1","v":0},{"$f":"SUM(F684:S684)","v":70255.847267678007},null,{"$f":"SUM(T684:T684)","v":70255.847267678007},{"$f":"+V684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":5554.387456715689},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G685*$S$1","v":0},{"$f":"SUM(F685:S685)","v":5554.387456715689},null,{"$f":"SUM(T685:T685)","v":5554.387456715689},{"$f":"+V685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":75810.234724393697},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q684:Q685)","v":0},{"$f":"SUM(R684:R685)","v":0},{"$f":"SUM(S684:S685)","v":0},{"$f":"SUM(T684:T685)","v":75810.234724393697},null,{"$f":"SUM(V684:V685)","v":75810.234724393697},{"$f":"+V686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":52181.199755042791},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G689*$S$1","v":0},{"$f":"SUM(F689:S689)","v":52181.199755042791},null,{"$f":"SUM(T689:T689)","v":52181.199755042791},{"$f":"+V689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":1625.0837392414905},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G690*$S$1","v":0},{"$f":"SUM(F690:S690)","v":1625.0837392414905},null,{"$f":"SUM(T690:T690)","v":1625.0837392414905},{"$f":"+V690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":53806.283494284282},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q689:Q690)","v":0},{"$f":"SUM(R689:R690)","v":0},{"$f":"SUM(S689:S690)","v":0},{"$f":"SUM(T689:T690)","v":53806.283494284282},null,{"$f":"SUM(V689:V690)","v":53806.283494284282},{"$f":"+V691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":278878.19642106071},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G694*$S$1","v":0},{"$f":"SUM(F694:S694)","v":278878.19642106071},null,{"$f":"SUM(T694:T694)","v":278878.19642106071},{"$f":"+V694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":18670.404494659975},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G695*$S$1","v":0},{"$f":"SUM(F695:S695)","v":18670.404494659975},null,{"$f":"SUM(T695:T695)","v":18670.404494659975},{"$f":"+V695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":297548.60091572069},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q694:Q695)","v":0},{"$f":"SUM(R694:R695)","v":0},{"$f":"SUM(S694:S695)","v":0},{"$f":"SUM(T694:T695)","v":297548.60091572069},null,{"$f":"SUM(V694:V695)","v":297548.60091572069},{"$f":"+V696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":5286.0350940037461},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G699*$S$1","v":0},{"$f":"SUM(F699:S699)","v":5286.0350940037461},null,{"$f":"SUM(T699:T699)","v":5286.0350940037461},{"$f":"+V699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":23.708762171842295},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G700*$S$1","v":0},{"$f":"SUM(F700:S700)","v":23.708762171842295},null,{"$f":"SUM(T700:T700)","v":23.708762171842295},{"$f":"+V700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":5309.743856175588},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q699:Q700)","v":0},{"$f":"SUM(R699:R700)","v":0},{"$f":"SUM(S699:S700)","v":0},{"$f":"SUM(T699:T700)","v":5309.743856175588},null,{"$f":"SUM(V699:V700)","v":5309.743856175588},{"$f":"+V701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G704*$S$1","v":0},{"$f":"SUM(F704:S704)","v":0},null,{"$f":"SUM(T704:T704)","v":0},{"$f":"+V704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G705*$S$1","v":0},{"$f":"SUM(F705:S705)","v":0},null,{"$f":"SUM(T705:T705)","v":0},{"$f":"+V705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":0},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704:Q705)","v":0},{"$f":"SUM(R704:R705)","v":0},{"$f":"SUM(S704:S705)","v":0},{"$f":"SUM(T704:T705)","v":0},null,{"$f":"SUM(V704:V705)","v":0},{"$f":"+V706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G709*$S$1","v":0},{"$f":"SUM(F709:S709)","v":0},null,{"$f":"SUM(T709:T709)","v":0},{"$f":"+V709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G710*$S$1","v":0},{"$f":"SUM(F710:S710)","v":0},null,{"$f":"SUM(T710:T710)","v":0},{"$f":"+V710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":0},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},{"$f":"SUM(T709:T710)","v":0},null,{"$f":"SUM(V709:V710)","v":0},{"$f":"+V711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":-194897.27362865023},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G714*$S$1","v":0},{"$f":"SUM(F714:S714)","v":-194897.27362865023},null,{"$f":"SUM(T714:T714)","v":-194897.27362865023},{"$f":"+V714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":-938.02808023197576},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G715*$S$1","v":0},{"$f":"SUM(F715:S715)","v":-938.02808023197576},null,{"$f":"SUM(T715:T715)","v":-938.02808023197576},{"$f":"+V715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":-195835.30170888221},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":0},{"$f":"SUM(S714:S715)","v":0},{"$f":"SUM(T714:T715)","v":-195835.30170888221},null,{"$f":"SUM(V714:V715)","v":-195835.30170888221},{"$f":"+V716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":39278.694994268939},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G719*$S$1","v":0},{"$f":"SUM(F719:S719)","v":39278.694994268939},null,{"$f":"SUM(T719:T719)","v":39278.694994268939},{"$f":"+V719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":492.97169756428048},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G720*$S$1","v":0},{"$f":"SUM(F720:S720)","v":492.97169756428048},null,{"$f":"SUM(T720:T720)","v":492.97169756428048},{"$f":"+V720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":39771.666691833219},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q719:Q720)","v":0},{"$f":"SUM(R719:R720)","v":0},{"$f":"SUM(S719:S720)","v":0},{"$f":"SUM(T719:T720)","v":39771.666691833219},null,{"$f":"SUM(V719:V720)","v":39771.666691833219},{"$f":"+V721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":7939.6687737369793},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G724*$S$1","v":0},{"$f":"SUM(F724:S724)","v":7939.6687737369793},null,{"$f":"SUM(T724:T724)","v":7939.6687737369793},{"$f":"+V724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":246.30784821622728},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G725*$S$1","v":0},{"$f":"SUM(F725:S725)","v":246.30784821622728},null,{"$f":"SUM(T725:T725)","v":246.30784821622728},{"$f":"+V725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":8185.9766219532066},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q724:Q725)","v":0},{"$f":"SUM(R724:R725)","v":0},{"$f":"SUM(S724:S725)","v":0},{"$f":"SUM(T724:T725)","v":8185.9766219532066},null,{"$f":"SUM(V724:V725)","v":8185.9766219532066},{"$f":"+V726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":21868.514980501728},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G729*$S$1","v":0},{"$f":"SUM(F729:S729)","v":21868.514980501728},null,{"$f":"SUM(T729:T729)","v":21868.514980501728},{"$f":"+V729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":1009.6975577084449},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G730*$S$1","v":0},{"$f":"SUM(F730:S730)","v":1009.6975577084449},null,{"$f":"SUM(T730:T730)","v":1009.6975577084449},{"$f":"+V730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":22878.212538210173},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0},{"$f":"SUM(S729:S730)","v":0},{"$f":"SUM(T729:T730)","v":22878.212538210173},null,{"$f":"SUM(V729:V730)","v":22878.212538210173},{"$f":"+V731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":12141.041545757442},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G734*$S$1","v":0},{"$f":"SUM(F734:S734)","v":12141.041545757442},null,{"$f":"SUM(T734:T734)","v":12141.041545757442},{"$f":"+V734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":1826.5660283637117},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G735*$S$1","v":0},{"$f":"SUM(F735:S735)","v":1826.5660283637117},null,{"$f":"SUM(T735:T735)","v":1826.5660283637117},{"$f":"+V735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":13967.607574121153},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q734:Q735)","v":0},{"$f":"SUM(R734:R735)","v":0},{"$f":"SUM(S734:S735)","v":0},{"$f":"SUM(T734:T735)","v":13967.607574121153},null,{"$f":"SUM(V734:V735)","v":13967.607574121153},{"$f":"+V736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G739*$S$1","v":0},{"$f":"SUM(F739:S739)","v":0},null,{"$f":"SUM(T739:T739)","v":0},{"$f":"+V739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G740*$S$1","v":0},{"$f":"SUM(F740:S740)","v":0},null,{"$f":"SUM(T740:T740)","v":0},{"$f":"+V740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"H1*SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},{"$f":"SUM(S739:S740)","v":0},{"$f":"SUM(T739:T740)","v":0},null,{"$f":"SUM(V739:V740)","v":0},{"$f":"+V741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G744*$S$1","v":0},{"$f":"SUM(F744:S744)","v":0},null,{"$f":"SUM(T744:T744)","v":0},{"$f":"+V744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G745*$S$1","v":0},{"$f":"SUM(F745:S745)","v":0},null,{"$f":"SUM(T745:T745)","v":0},{"$f":"+V745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"SUM(G744:G745)","v":0},{"$f":"H1*SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0},{"$f":"SUM(S744:S745)","v":0},{"$f":"SUM(T744:T745)","v":0},null,{"$f":"SUM(V744:V745)","v":0},{"$f":"+V746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},336668.21549571276,{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},{"$f":"J654+J659+J664+J669+J674+J679+J684+J689+J694+J699+J704+J709+J714+J719+J724+J729+J734+J739+J744","v":0},0,0,0,0,0,0,{"$f":"Q654+Q659+Q664+Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744","v":0},{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":0},{"$f":"S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},{"$f":"T654+T659+T664+T669+T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744","v":336668.21549571276},null,{"$f":"V654+V659+V664+V669+V674+V679+V684+V689+V694+V699+V704+V709+V714+V719+V724+V729+V734+V739+V744","v":336668.21549571276},{"$f":"+V749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,40415.284490660073,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,0,0,0,0,0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":0},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},{"$f":"S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":40415.284490660073},null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":40415.284490660073},{"$f":"+V750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":377083.49998637283},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},0,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":377083.49998637283},null,{"$f":"V656+V661+V666+V671+V676+V681+V686+V691+V696+V701+V706+V711+V716+V721+V726+V731+V736+V741+V746","v":377083.49998637283},{"$f":"+V752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":18486.117576875375},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G757*$S$1","v":0},{"$f":"SUM(F757:S757)","v":18486.117576875375},null,{"$f":"SUM(T757:T757)","v":18486.117576875375},{"$f":"+V757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":518.43351618238012},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G758*$S$1","v":0},{"$f":"SUM(F758:S758)","v":518.43351618238012},null,{"$f":"SUM(T758:T758)","v":518.43351618238012},{"$f":"+V758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":19004.551093057755},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},{"$f":"SUM(S757:S758)","v":0},{"$f":"SUM(T757:T758)","v":19004.551093057755},null,{"$f":"SUM(V757:V758)","v":19004.551093057755},{"$f":"+V759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":35217.282717384398},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G762*$S$1","v":0},{"$f":"SUM(F762:S762)","v":35217.282717384398},null,{"$f":"SUM(T762:T762)","v":35217.282717384398},{"$f":"+V762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":1089.2376084763455},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G763*$S$1","v":0},{"$f":"SUM(F763:S763)","v":1089.2376084763455},null,{"$f":"SUM(T763:T763)","v":1089.2376084763455},{"$f":"+V763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":36306.520325860743},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},{"$f":"SUM(S762:S763)","v":0},{"$f":"SUM(T762:T763)","v":36306.520325860743},null,{"$f":"SUM(V762:V763)","v":36306.520325860743},{"$f":"+V764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":209637.75202847831},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G767*$S$1","v":0},{"$f":"SUM(F767:S767)","v":209637.75202847831},null,{"$f":"SUM(T767:T767)","v":209637.75202847831},{"$f":"+V767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":5881.2178153386922},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G768*$S$1","v":0},{"$f":"SUM(F768:S768)","v":5881.2178153386922},null,{"$f":"SUM(T768:T768)","v":5881.2178153386922},{"$f":"+V768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":215518.969843817},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},{"$f":"SUM(S767:S768)","v":0},{"$f":"SUM(T767:T768)","v":215518.969843817},null,{"$f":"SUM(V767:V768)","v":215518.969843817},{"$f":"+V769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":28469.231379533536},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G772*$S$1","v":0},{"$f":"SUM(F772:S772)","v":28469.231379533536},null,{"$f":"SUM(T772:T772)","v":28469.231379533536},{"$f":"+V772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":1106.2503260687081},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G773*$S$1","v":0},{"$f":"SUM(F773:S773)","v":1106.2503260687081},null,{"$f":"SUM(T773:T773)","v":1106.2503260687081},{"$f":"+V773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":29575.481705602244},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},{"$f":"SUM(S772:S773)","v":0},{"$f":"SUM(T772:T773)","v":29575.481705602244},null,{"$f":"SUM(V772:V773)","v":29575.481705602244},{"$f":"+V774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G777*$S$1","v":0},{"$f":"SUM(F777:S777)","v":0},null,{"$f":"SUM(T777:T777)","v":0},{"$f":"+V777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G778*$S$1","v":0},{"$f":"SUM(F778:S778)","v":0},null,{"$f":"SUM(T778:T778)","v":0},{"$f":"+V778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":0},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},{"$f":"SUM(T777:T778)","v":0},null,{"$f":"SUM(V777:V778)","v":0},{"$f":"+V779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L274","v":0},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G12*$L$1","v":354454.37090468558},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F782:S782)","v":354454.37090468558},null,{"$f":"SUM(T782:T782)","v":354454.37090468558},{"$f":"+V782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L275","v":0},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G13*L1","v":-73790.3020509833},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F783:S783)","v":-73790.3020509833},null,{"$f":"SUM(T783:T783)","v":-73790.3020509833},{"$f":"+V783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":0},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,280664.06885370228,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},{"$f":"SUM(T782:T783)","v":280664.06885370228},null,{"$f":"SUM(V782:V783)","v":280664.06885370228},{"$f":"+V784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L279","v":0},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G24*$L$1","v":-188387.96999999997},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F787:S787)","v":-188387.96999999997},null,{"$f":"SUM(T787:T787)","v":-188387.96999999997},{"$f":"+V787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L280","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F788:S788)","v":0},null,{"$f":"SUM(T788:T788)","v":0},{"$f":"+V788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},0,0,0,{"$f":"SUM(J787:J788)","v":0},0,-188387.96999999997,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},{"$f":"SUM(S787:S788)","v":0},{"$f":"SUM(T787:T788)","v":-188387.96999999997},null,{"$f":"SUM(V787:V788)","v":-188387.96999999997},{"$f":"+V789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L284","v":0},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G29*$L$1","v":-1369185.2400000002},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F792:S792)","v":-1369185.2400000002},null,{"$f":"SUM(T792:T792)","v":-1369185.2400000002},{"$f":"+V792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L285","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"SUM(F793:S793)","v":0},null,{"$f":"SUM(T793:T793)","v":0},{"$f":"+V793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":0},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,-1369185.2400000002,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},0,{"$f":"SUM(T792:T793)","v":-1369185.2400000002},null,{"$f":"SUM(V792:V793)","v":-1369185.2400000002},{"$f":"+V794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G797*$S$1","v":0},{"$f":"SUM(F797:S797)","v":0},null,{"$f":"SUM(T797:T797)","v":0},{"$f":"+V797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G798*$S$1","v":0},{"$f":"SUM(F798:S798)","v":0},null,{"$f":"SUM(T798:T798)","v":0},{"$f":"+V798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"SUM(G797:G798)","v":0},{"$f":"H1*SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},{"$f":"SUM(S797:S798)","v":0},{"$f":"SUM(T797:T798)","v":0},null,{"$f":"SUM(V797:V798)","v":0},{"$f":"+V799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":291810.38370227162},0,0,0,0,-1203118.8390953145,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},{"$f":"S757+S762+S767+S772+S777+S782+S797+S792+S787","v":0},{"$f":"T757+T762+T767+T772+T777+T782+T797+T787+T792","v":-911308.455393043},null,{"$f":"V757+V762+V767+V772+V777+V782+V797+V787+V792","v":-911308.455393043},{"$f":"+V802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":8595.1392660661259},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-73790.3020509833,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S758+S763+S768+S773+S778+S783+S798","v":0},{"$f":"T758+T763+T768+T773+T778+T783+T798","v":-65195.162784917178},null,{"$f":"V758+V763+V768+V773+V778+V783+V798","v":-65195.162784917178},{"$f":"+V803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},{"$f":"G759+G764+G769+G774+G794+G789+G784+G799+G779","v":300405.52296833775},0,0,0,0,-1276909.141146298,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},{"$f":"S759+S764+S769+S774+S794+S789+S784+S799+S779","v":0},{"$f":"T759+T764+T769+T774+T779+T784+T799+T789+T794","v":-976503.61817796016},null,{"$f":"V759+V764+V769+V774+V779+V784+V799+V789+V794","v":-976503.61817796016},{"$f":"+V805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":16823.067101316177},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G810*$S$1","v":0},{"$f":"SUM(F810:S810)","v":16823.067101316177},null,{"$f":"SUM(T810:T810)","v":16823.067101316177},{"$f":"+V810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":474.1296833242468},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G811*$S$1","v":0},{"$f":"SUM(F811:S811)","v":474.1296833242468},null,{"$f":"SUM(T811:T811)","v":474.1296833242468},{"$f":"+V811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":17297.196784640422},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q810:Q811)","v":0},{"$f":"SUM(R810:R811)","v":0},{"$f":"SUM(S810:S811)","v":0},{"$f":"SUM(T810:T811)","v":17297.196784640422},null,{"$f":"SUM(V810:V811)","v":17297.196784640422},{"$f":"+V812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":576251.51050090417},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H18","v":-30202120.516580001},null,null,null,null,null,null,null,{"$f":"Pension!G815*$S$1","v":0},{"$f":"SUM(F815:S815)","v":-29625869.006079096},null,{"$f":"SUM(T815:T815)","v":-29625869.006079096},{"$f":"+V815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":3338.7051152212953},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H19","v":-139135.15},null,null,null,null,null,null,null,{"$f":"Pension!G816*$S$1","v":0},{"$f":"SUM(F816:S816)","v":-135796.4448847787},null,{"$f":"SUM(T816:T816)","v":-135796.4448847787},{"$f":"+V816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},579590.2156161255,0,0,{"$f":"SUM(J815:J816)","v":0},-30341255.666579999,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},{"$f":"SUM(T815:T816)","v":-29761665.450963873},null,{"$f":"SUM(V815:V816)","v":-29761665.450963873},{"$f":"+V817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":5231.0755699997535},null,null,null,null,null,null,null,{"$f":"Advertising!H26*O1","v":0},null,null,null,{"$f":"Pension!G820*$S$1","v":0},{"$f":"SUM(F820:S820)","v":5231.0755699997535},null,{"$f":"SUM(T820:T820)","v":5231.0755699997535},{"$f":"+V820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":80.127389999997831},null,null,null,null,null,null,null,{"$f":"Advertising!H27*O1","v":0},null,null,null,{"$f":"Pension!G821*$S$1","v":0},{"$f":"SUM(F821:S821)","v":80.127389999997831},null,{"$f":"SUM(T821:T821)","v":80.127389999997831},{"$f":"+V821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":5311.2029599997513},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":0},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},{"$f":"SUM(T820:T821)","v":5311.2029599997513},null,{"$f":"SUM(V820:V821)","v":5311.2029599997513},{"$f":"+V822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G825*$S$1","v":0},{"$f":"SUM(F825:S825)","v":0},null,{"$f":"SUM(T825:T825)","v":0},{"$f":"+V825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G826*$S$1","v":0},{"$f":"SUM(F826:S826)","v":0},null,{"$f":"SUM(T826:T826)","v":0},{"$f":"+V826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"SUM(G825:G826)","v":0},{"$f":"H1*SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q825:Q826)","v":0},{"$f":"SUM(R825:R826)","v":0},{"$f":"SUM(S825:S826)","v":0},{"$f":"SUM(T825:T826)","v":0},null,{"$f":"SUM(V825:V826)","v":0},{"$f":"+V827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},598305.6531722201,{"$f":"H810+H815+H820+H825","v":0},0,0,-30202120.516580001,0,0,0,0,0,0,{"$f":"R810+R815+R820+R825","v":0},0,-29603814.863407783,null,{"$f":"V810+V815+V820+V825","v":-29603814.863407783},{"$f":"+V830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,3892.9621885455399,{"$f":"H811+H816+H821+H826","v":0},0,0,-139135.15,0,0,0,0,0,0,{"$f":"R811+R816+R821+R826","v":0},0,-135242.18781145444,null,{"$f":"V811+V816+V821+V826","v":-135242.18781145444},{"$f":"+V831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":602198.61536076572},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-30341255.666579999,{"$f":"L812+L817+L822+L827","v":0},0,0,0,0,0,{"$f":"R812+R817+R822+R827","v":0},0,{"$f":"SUM(F833:S833)","v":-29739057.051219232},null,{"$f":"SUM(T833:T833)","v":-29739057.051219232},{"$f":"+V833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":173318.65317267645},null,null,null,null,null,{"$f":"Incentive!I22*M1","v":-2177863.8401156622},null,null,null,null,{"$f":"'Labor Adjustment ROO'!E13*R1","v":0},{"$f":"Pension!G838*$S$1","v":0},{"$f":"SUM(F838:S838)","v":-2004545.1869429857},null,{"$f":"SUM(T838:T838)","v":-2004545.1869429857},{"$f":"+V838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":5948.9246448354388},null,null,null,null,null,{"$f":"Incentive!I23*M1","v":-66450.177621028997},null,null,null,null,{"$f":"'Labor Adjustment ROO'!E14*R1","v":0},{"$f":"Pension!G839*$S$1","v":0},{"$f":"SUM(F839:S839)","v":-60501.252976193558},null,{"$f":"SUM(T839:T839)","v":-60501.252976193558},{"$f":"+V839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":179267.57781751189},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-2244314.0177366911,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":0},{"$f":"SUM(F840:S840)","v":-2065046.4399191791},null,{"$f":"SUM(T840:T840)","v":-2065046.4399191791},{"$f":"+V840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":61723.69723540917},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":0},null,{"$f":"+Donations!L15*P1","v":-181423.34811835623},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":-340342.20487610315},0,{"$f":"Pension!G842*$S$1","v":0},{"$f":"SUM(F842:S842)","v":-460041.85575905023},null,{"$f":"SUM(T842:T842)","v":-460041.85575905023},{"$f":"+V842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":2868.985879873886},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":0},null,{"$f":"+Donations!L16*P1","v":-5535.5222328436739},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":-10384.39573189691},0,{"$f":"Pension!G843*$S$1","v":0},{"$f":"SUM(F843:S843)","v":-13050.932084866698},null,{"$f":"SUM(T843:T843)","v":-13050.932084866698},{"$f":"+V843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":64592.683115283056},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,0,0,-186958.8703511999,{"$f":"SUM(Q842:Q843)","v":-350726.60060800007},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},{"$f":"SUM(F844:S844)","v":-473092.78784391691},null,{"$f":"SUM(T844:T844)","v":-473092.78784391691},{"$f":"+V844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G846*$S$1","v":0},{"$f":"SUM(F846:S846)","v":0},null,{"$f":"SUM(T846:T846)","v":0},{"$f":"+V846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G847*$S$1","v":0},{"$f":"SUM(F847:S847)","v":0},null,{"$f":"SUM(T847:T847)","v":0},{"$f":"+V847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":0},{"$f":"H1*SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0},{"$f":"SUM(S846:S847)","v":0},{"$f":"SUM(F848:S848)","v":0},null,{"$f":"SUM(T848:T848)","v":0},{"$f":"+V848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":956599.09692607075},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G850*$S$1","v":0},{"$f":"SUM(F850:S850)","v":956599.09692607075},null,{"$f":"SUM(T850:T850)","v":956599.09692607075},{"$f":"+V850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":37303.820011409931},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G851*$S$1","v":0},{"$f":"SUM(F851:S851)","v":37303.820011409931},null,{"$f":"SUM(T851:T851)","v":37303.820011409931},{"$f":"+V851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":993902.91693748068},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0},{"$f":"SUM(S850:S851)","v":0},{"$f":"SUM(F852:S852)","v":993902.91693748068},null,{"$f":"SUM(T852:T852)","v":993902.91693748068},{"$f":"+V852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":9591.0274999999674},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G854*$S$1","v":0},{"$f":"SUM(F854:S854)","v":9591.0274999999674},null,{"$f":"SUM(T854:T854)","v":9591.0274999999674},{"$f":"+V854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":329.35749999999643},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G855*$S$1","v":0},{"$f":"SUM(F855:S855)","v":329.35749999999643},null,{"$f":"SUM(T855:T855)","v":329.35749999999643},{"$f":"+V855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":9920.3849999999638},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},{"$f":"SUM(S854:S855)","v":0},{"$f":"SUM(F856:S856)","v":9920.3849999999638},null,{"$f":"SUM(T856:T856)","v":9920.3849999999638},{"$f":"+V856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":-326.93814999994356},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G858*$S$1","v":0},{"$f":"SUM(F858:S858)","v":-326.93814999994356},null,{"$f":"SUM(T858:T858)","v":-326.93814999994356},{"$f":"+V858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":277.64204999999129},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G859*$S$1","v":0},{"$f":"SUM(F859:S859)","v":277.64204999999129},null,{"$f":"SUM(T859:T859)","v":277.64204999999129},{"$f":"+V859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":-49.296099999952276},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q858:Q859)","v":0},{"$f":"SUM(R858:R859)","v":0},{"$f":"SUM(S858:S859)","v":0},{"$f":"SUM(F860:S860)","v":-49.296099999952276},null,{"$f":"SUM(T860:T860)","v":-49.296099999952276},{"$f":"+V860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":-27064.506954462966},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G862*$S$1","v":12019419.896588245},{"$f":"SUM(F862:S862)","v":11992355.389633782},null,{"$f":"SUM(T862:T862)","v":11992355.389633782},{"$f":"+V862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":-1488.9460582661632},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G863*$S$1","v":366732.103411755},{"$f":"SUM(F863:S863)","v":365243.15735348884},null,{"$f":"SUM(T863:T863)","v":365243.15735348884},{"$f":"+V863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":-28553.453012729129},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":12386152},{"$f":"SUM(F864:S864)","v":12357598.546987271},null,{"$f":"SUM(T864:T864)","v":12357598.546987271},{"$f":"+V864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":7905},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G866*$S$1","v":0},{"$f":"SUM(F866:S866)","v":7905},null,{"$f":"SUM(T866:T866)","v":7905},{"$f":"+V866-'ROR-Model'!G873","v":7905}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G867*$S$1","v":0},{"$f":"SUM(F867:S867)","v":0},null,{"$f":"SUM(T867:T867)","v":0},{"$f":"+V867-'ROR-Model'!G874","v":-7905}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":7905},{"$f":"H1*SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q866:Q867)","v":0},{"$f":"SUM(R866:R867)","v":0},{"$f":"SUM(S866:S867)","v":0},{"$f":"SUM(F868:S868)","v":7905},null,{"$f":"SUM(T868:T868)","v":7905},{"$f":"+V868-'ROR-Model'!G875","v":7905}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V869-'ROR-Model'!G876","v":-7905}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G870*$S$1","v":0},{"$f":"SUM(F870:S870)","v":0},null,{"$f":"SUM(T870:T870)","v":0},{"$f":"+V870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G871*$S$1","v":0},{"$f":"SUM(F871:S871)","v":0},null,{"$f":"SUM(T871:T871)","v":0},{"$f":"+V871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"SUM(G870:G871)","v":0},{"$f":"H1*SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q870:Q871)","v":0},{"$f":"SUM(R870:R871)","v":0},{"$f":"SUM(S870:S871)","v":0},{"$f":"SUM(F872:S872)","v":0},null,{"$f":"SUM(T872:T872)","v":0},{"$f":"+V872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":74437.080359198153},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G874*$S$1","v":0},{"$f":"SUM(F874:S874)","v":74437.080359198153},null,{"$f":"SUM(T874:T874)","v":74437.080359198153},{"$f":"+V874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":1225.8745267518243},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G875*$S$1","v":0},{"$f":"SUM(F875:S875)","v":1225.8745267518243},null,{"$f":"SUM(T875:T875)","v":1225.8745267518243},{"$f":"+V875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":75662.954885949977},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},{"$f":"SUM(S874:S875)","v":0},{"$f":"SUM(F876:S876)","v":75662.954885949977},null,{"$f":"SUM(T876:T876)","v":75662.954885949977},{"$f":"+V876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G878*$S$1","v":0},{"$f":"SUM(F878:S878)","v":0},null,{"$f":"SUM(T878:T878)","v":0},{"$f":"+V878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":6933.2250200000126},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G879*$S$1","v":0},{"$f":"SUM(F879:S879)","v":6933.2250200000126},null,{"$f":"SUM(T879:T879)","v":6933.2250200000126},{"$f":"+V879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":6933.2250200000126},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q878:Q879)","v":0},{"$f":"SUM(R878:R879)","v":0},{"$f":"SUM(S878:S879)","v":0},{"$f":"SUM(F880:S880)","v":6933.2250200000126},null,{"$f":"SUM(T880:T880)","v":6933.2250200000126},{"$f":"+V880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":13615.550270298379},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G882*$S$1","v":0},{"$f":"SUM(F882:S882)","v":13615.550270298379},null,{"$f":"SUM(T882:T882)","v":13615.550270298379},{"$f":"+V882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":680.32508808554849},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G883*$S$1","v":0},{"$f":"SUM(F883:S883)","v":680.32508808554849},null,{"$f":"SUM(T883:T883)","v":680.32508808554849},{"$f":"+V883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":14295.875358383928},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},{"$f":"SUM(F884:S884)","v":14295.875358383928},null,{"$f":"SUM(T884:T884)","v":14295.875358383928},{"$f":"+V884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},1269798.6603591898,{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-2177863.8401156622,0,0,-181423.34811835623,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":-340342.20487610315},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":12019419.896588245},{"$f":"SUM(F886:S886)","v":10589589.163837314},null,{"$f":"SUM(T886:T886)","v":10589589.163837314},{"$f":"+V886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,54079.208662690471,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-66450.177621028997,0,0,-5535.5222328436739,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":-10384.39573189691},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":366732.103411755},{"$f":"SUM(F887:S887)","v":338441.21648867591},null,{"$f":"SUM(T887:T887)","v":338441.21648867591},{"$f":"+V887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"G886+G887","v":1323877.8690218802},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-2244314.0177366911,0,0,-186958.8703511999,-350726.60060800007,0,{"$f":"IF((S886+S887)=S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":12386152},{"$f":"SUM(F889:S889)","v":10928030.38032599},null,{"$f":"SUM(T889:T889)","v":10928030.38032599},{"$f":"+V889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":2600425.3245103564},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-30341255.666579999,{"$f":"L649+L752+L805+L833+L889","v":-1276909.141146298},-2244314.0177366911,0,0,-186958.8703511999,-350726.60060800007,{"$f":"R649+R752+R805+R833+R889","v":0},12386152,{"$f":"SUM(F892:S892)","v":-19413586.971911829},null,{"$f":"SUM(T892:T892)","v":-19413586.971911829},{"$f":"+V892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L388*$G$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G900*$S$1","v":0},{"$f":"SUM(F900:S900)","v":0},null,{"$f":"SUM(T900:T900)","v":0},{"$f":"+V900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":422196.71492758393},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G901*$S$1","v":0},{"$f":"SUM(F901:S901)","v":422196.71492758393},null,{"$f":"SUM(T901:T901)","v":422196.71492758393},{"$f":"+V901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":8467139.5463052094},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G902*$S$1","v":0},{"$f":"SUM(F902:S902)","v":8467139.5463052094},null,{"$f":"SUM(T902:T902)","v":8467139.5463052094},{"$f":"+V902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":9144491.9212899376},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G903*$S$1","v":0},{"$f":"SUM(F903:S903)","v":9144491.9212899376},null,{"$f":"SUM(T903:T903)","v":9144491.9212899376},{"$f":"+V903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":18033828.182522729},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q900:Q903)","v":0},{"$f":"SUM(R900:R903)","v":0},{"$f":"SUM(S900:S903)","v":0},{"$f":"SUM(T900:T903)","v":18033828.182522729},null,{"$f":"SUM(V900:V903)","v":18033828.182522729},{"$f":"+V904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G907*$S$1","v":0},{"$f":"SUM(F907:S907)","v":0},null,{"$f":"SUM(T907:T907)","v":0},{"$f":"+V907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G908*$S$1","v":0},{"$f":"SUM(F908:S908)","v":0},null,{"$f":"SUM(T908:T908)","v":0},{"$f":"+V908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G909*$S$1","v":0},{"$f":"SUM(F909:S909)","v":0},null,{"$f":"SUM(T909:T909)","v":0},{"$f":"+V909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":-33060.39},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G910*$S$1","v":0},{"$f":"SUM(F910:S910)","v":-33060.39},null,{"$f":"SUM(T910:T910)","v":-33060.39},{"$f":"+V910-'ROR-Model'!G911","v":-33060.39}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":-33060.39},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},{"$f":"SUM(T907:T910)","v":-33060.39},null,{"$f":"SUM(V907:V910)","v":-33060.39},{"$f":"+V911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":18000767.792522728},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},0,{"$f":"SUM(F913:S913)","v":18000767.792522728},null,{"$f":"SUM(T913:T913)","v":18000767.792522728},{"$f":"+V913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G917*$S$1","v":0},{"$f":"SUM(F917:S917)","v":0},null,{"$f":"SUM(T917:T917)","v":0},{"$f":"+V917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":187178.74590864801},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G918*$S$1","v":0},{"$f":"SUM(F918:S918)","v":187178.74590864801},null,{"$f":"SUM(T918:T918)","v":187178.74590864801},{"$f":"+V918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":4024486.8653001972},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G919*$S$1","v":0},{"$f":"SUM(F919:S919)","v":4024486.8653001972},null,{"$f":"SUM(T919:T919)","v":4024486.8653001972},{"$f":"+V919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":181733.58865865762},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G920*$S$1","v":0},{"$f":"SUM(F920:S920)","v":181733.58865865762},null,{"$f":"SUM(T920:T920)","v":181733.58865865762},{"$f":"+V920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":4393399.1998675028},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q917:Q920)","v":0},{"$f":"SUM(R917:R920)","v":0},{"$f":"SUM(S917:S920)","v":0},{"$f":"SUM(T917:T920)","v":4393399.1998675028},null,{"$f":"SUM(V917:V920)","v":4393399.1998675028},{"$f":"+V921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$14","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":-6162069.6137368651},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$14","v":7700209.567606126},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$14","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$14","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$14","v":7480215.2087607384},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$14","v":314804.21518378053},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$14","v":553304.45230057999},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$14","v":0},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$14","v":0},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$14","v":46092.11302201217},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$14","v":86466.772529610069},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$14","v":0},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$14","v":-3053633.7581596756},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$14","v":6965388.9575063065},null,{"$f":"SUM(T923:T923)","v":6965388.9575063065},{"$f":"+V923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G925*$S$1","v":0},{"$f":"SUM(F925:S925)","v":0},null,{"$f":"SUM(T925:T925)","v":0},{"$f":"+V925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G927*$S$1","v":0},{"$f":"SUM(F927:S927)","v":0},null,{"$f":"SUM(T927:T927)","v":0},{"$f":"+V927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":-7580313.5699999994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G929*$S$1","v":0},{"$f":"SUM(F929:S929)","v":-7580313.5699999994},null,{"$f":"SUM(T929:T929)","v":-7580313.5699999994},{"$f":"+V929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G931*$S$1","v":0},{"$f":"SUM(F931:S931)","v":0},null,{"$f":"SUM(T931:T931)","v":0},{"$f":"+V931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-9348983.9838693626},{"$f":"H921+H923+H925+H927+H929+H931","v":7700209.567606126},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,7480215.2087607384,314804.21518378053,553304.45230057999,0,0,46092.11302201217,86466.772529610069,{"$f":"R921+R923+R925+R927+R929+R931","v":0},-3053633.7581596756,{"$f":"SUM(F933:S933)","v":3778474.5873738099},null,{"$f":"SUM(T933:T933)","v":3778474.5873738099},{"$f":"+V933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*(G913+G933)","v":8651783.8086533658},{"$f":"H1*H913+H933","v":7700209.567606126},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},7480215.2087607384,314804.21518378053,553304.45230057999,0,0,46092.11302201217,86466.772529610069,{"$f":"R913+R933","v":0},-3053633.7581596756,{"$f":"SUM(F936:S936)","v":21779242.379896533},null,{"$f":"SUM(T936:T936)","v":21779242.379896533},{"$f":"+V936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*(G639+G892+G936)","v":11252209.133163722},{"$f":"H1*H639+H892+H936","v":6472649.2995359357},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-22861040.457819261,-962104.9259625175,-1691009.5654361111,0,0,-140866.75732918773,-264259.82807838998,{"$f":"R639+R892+R936","v":0},9332518.2418403253,{"$f":"SUM(F939:S939)","v":1138095.1399145173},null,{"$f":"SUM(T939:T939)","v":1138095.1399145173},{"$f":"+V939-'ROR-Model'!G956","v":4.6566128730773926E-9}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":10628.560903298001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G950*$S$1","v":0},{"$f":"SUM(F950:S950)","v":10628.560903298001},null,{"$f":"SUM(T950:T950)","v":10628.560903298001},{"$f":"+V950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":2161312.959040002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G951*$S$1","v":0},{"$f":"SUM(F951:S951)","v":2161312.959040002},null,{"$f":"SUM(T951:T951)","v":2161312.959040002},{"$f":"+V951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":2171941.5199433002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S950:S951)","v":0},{"$f":"SUM(F953:S953)","v":2171941.5199433002},null,{"$f":"SUM(T953:T953)","v":2171941.5199433002},{"$f":"+V953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394806.15342000005},null,null,null,null,null,null,null,null,{"$f":"Pension!G956*$S$1","v":0},{"$f":"SUM(F956:S956)","v":-394806.15342000005},null,{"$f":"SUM(T956:T956)","v":-394806.15342000005},{"$f":"+V956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90575.373420000004},null,null,null,null,null,null,null,null,{"$f":"Pension!G957*$S$1","v":0},-90575.373420000004,null,-90575.373420000004,{"$f":"+V957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"Pension!G958*$S$1","v":0},-3287043.51003,null,-3287043.51003,{"$f":"+V958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"Pension!G959*$S$1","v":0},-1084630.4311500003,null,-1084630.4311500003,{"$f":"+V959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"Pension!G960*$S$1","v":0},-169710.41556000002,null,-169710.41556000002,{"$f":"+V960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"Pension!G961*$S$1","v":0},-3591.9267300000001,null,-3591.9267300000001,{"$f":"+V961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"Pension!G962*$S$1","v":0},-7634.7576899999976,null,-7634.7576899999976,{"$f":"+V962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S956:S962)","v":0},{"$f":"+T1101","v":-5037992.5680000009},null,{"$f":"+V1101","v":-5037992.5680000009},{"$f":"+V964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V966-'ROR-Model'!G982","v":0}]
[364,"LNG Plant"]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$33*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F968:S968)","v":0},null,{"$f":"SUM(T968:T968)","v":0},{"$f":"+V968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$34*$F$1","v":152657187.24605334},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F969:S969)","v":152657187.24605334},null,152657187.24605334,{"$f":"+V969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":152657187.24605334},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F970:S970)","v":152657187.24605334},null,152657187.24605334,{"$f":"+V970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V971-'ROR-Model'!G987","v":0}]
["364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$38*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F972:S972)","v":0},null,{"$f":"SUM(T973:T973)","v":0},{"$f":"+V973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$39*$F$1","v":13855722.492916672},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F974:S974)","v":13855722.492916672},null,13855722.492916672,{"$f":"+V974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":13855722.492916672},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F974:S974)","v":13855722.492916672},null,13855722.492916672,{"$f":"+V975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V976-'ROR-Model'!G992","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V977-'ROR-Model'!G993","v":0}]
[null,null,"Wyoming",null,{"$f":"+F978","v":8908.1110196336522},{"$f":"'Rate Base'!$AQ$43*$F$1","v":8908.1110196336522},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G968*$S$1","v":0},{"$f":"SUM(F978:S978)","v":8908.1110196336522},null,{"$f":"SUM(T978:T978)","v":8908.1110196336522},{"$f":"+V978-'ROR-Model'!G994","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":480498.88679601625},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G969*$S$1","v":0},{"$f":"SUM(F979:S979)","v":480498.88679601625},null,{"$f":"SUM(T979:T979)","v":480498.88679601625},{"$f":"+V979-'ROR-Model'!G995","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F978:F979)","v":489406.9978156499},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S978:S979)","v":0},{"$f":"SUM(F980:S980)","v":489406.9978156499},null,{"$f":"SUM(T980:T980)","v":489406.9978156499},{"$f":"+V980-'ROR-Model'!G996","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V981-'ROR-Model'!G997","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V982-'ROR-Model'!G998","v":0}]
[null,null,"Wyoming",null,{"$f":"+F983","v":43567.862825985765},{"$f":"'Rate Base'!$AQ$48*$F$1","v":43567.862825985765},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G973*$S$1","v":0},{"$f":"SUM(F983:S983)","v":43567.862825985765},null,{"$f":"SUM(T983:T983)","v":43567.862825985765},{"$f":"+V983-'ROR-Model'!G999","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":470874.79393659532},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G974*$S$1","v":0},{"$f":"SUM(F984:S984)","v":470874.79393659532},null,{"$f":"SUM(T984:T984)","v":470874.79393659532},{"$f":"+V984-'ROR-Model'!G1000","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F983:F984)","v":514442.65676258109},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S983:S984)","v":0},{"$f":"SUM(F985:S985)","v":514442.65676258109},null,{"$f":"SUM(T985:T985)","v":514442.65676258109},{"$f":"+V985-'ROR-Model'!G1001","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V986-'ROR-Model'!G1002","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V987-'ROR-Model'!G1003","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$53*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G978*$S$1","v":0},{"$f":"SUM(F988:S988)","v":0},null,{"$f":"SUM(T988:T988)","v":0},{"$f":"+V988-'ROR-Model'!G1004","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G979*$S$1","v":0},0,null,0,{"$f":"+V989-'ROR-Model'!G1005","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G980*$S$1","v":0},0,null,0,{"$f":"+V990-'ROR-Model'!G1006","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F991","v":6124618.3304138258},{"$f":"'Rate Base'!$AQ$56*$F$1","v":6124618.3304138258},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G981*$S$1","v":0},6124618.3304138258,null,6124618.3304138258,{"$f":"+V991-'ROR-Model'!G1007","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$57*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G982*$S$1","v":0},0,null,0,{"$f":"+V992-'ROR-Model'!G1008","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$58*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G983*$S$1","v":0},0,null,0,{"$f":"+V993-'ROR-Model'!G1009","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G984*$S$1","v":0},0,null,0,{"$f":"+V994-'ROR-Model'!G1010","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":217304255.03763962},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G985*$S$1","v":0},217304255.03763962,null,217304255.03763962,{"$f":"+V995-'ROR-Model'!G1011","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F988:F995)","v":223428873.36805344},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G986*$S$1","v":0},223428873.36805344,null,223428873.36805344,{"$f":"+V996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V997-'ROR-Model'!G1013","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":92.783439412261941},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G989*$S$1","v":0},{"$f":"SUM(F999:S999)","v":92.783439412261941},null,{"$f":"SUM(T999:T999)","v":92.783439412261941},{"$f":"+V999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":15135.251461397856},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G990*$S$1","v":0},{"$f":"SUM(F1000:S1000)","v":15135.251461397856},null,{"$f":"SUM(T1000:T1000)","v":15135.251461397856},{"$f":"+V1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":15228.034900810118},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S999:S1000)","v":0},{"$f":"SUM(F1001:S1001)","v":15228.034900810118},null,{"$f":"SUM(T1001:T1001)","v":15228.034900810118},{"$f":"+V1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1002-'ROR-Model'!G1018","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":622221.34036707506},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G994*$S$1","v":0},{"$f":"SUM(F1004:S1004)","v":622221.34036707506},null,{"$f":"SUM(T1004:T1004)","v":622221.34036707506},{"$f":"+V1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":9721810.3952504098},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G995*$S$1","v":0},{"$f":"SUM(F1005:S1005)","v":9721810.3952504098},null,{"$f":"SUM(T1005:T1005)","v":9721810.3952504098},{"$f":"+V1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":10344031.735617485},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1004:S1005)","v":0},{"$f":"SUM(F1006:S1006)","v":10344031.735617485},null,{"$f":"SUM(T1006:T1006)","v":10344031.735617485},{"$f":"+V1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1007-'ROR-Model'!G1023","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":2147288.4545920603},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G999*$S$1","v":0},{"$f":"SUM(F1009:S1009)","v":2147288.4545920603},null,{"$f":"SUM(T1009:T1009)","v":2147288.4545920603},{"$f":"+V1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":40644234.149998724},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1000*$S$1","v":0},{"$f":"SUM(F1010:S1010)","v":40644234.149998724},null,{"$f":"SUM(T1010:T1010)","v":40644234.149998724},{"$f":"+V1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":42791522.604590788},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1009:S1010)","v":0},{"$f":"SUM(F1011:S1011)","v":42791522.604590788},null,{"$f":"SUM(T1011:T1011)","v":42791522.604590788},{"$f":"+V1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1012-'ROR-Model'!G1028","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":773076.53106312454},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1004*$S$1","v":0},{"$f":"SUM(F1014:S1014)","v":773076.53106312454},null,{"$f":"SUM(T1014:T1014)","v":773076.53106312454},{"$f":"+V1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":29837160.12650454},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1005*$S$1","v":0},{"$f":"SUM(F1015:S1015)","v":29837160.12650454},null,{"$f":"SUM(T1015:T1015)","v":29837160.12650454},{"$f":"+V1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":30610236.657567665},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1014:S1015)","v":0},{"$f":"SUM(F1016:S1016)","v":30610236.657567665},null,{"$f":"SUM(T1016:T1016)","v":30610236.657567665},{"$f":"+V1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1017-'ROR-Model'!G1033","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$84*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1009*$S$1","v":0},{"$f":"SUM(F1019:S1019)","v":0},null,{"$f":"SUM(T1019:T1019)","v":0},{"$f":"+V1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1010*$S$1","v":0},{"$f":"SUM(F1020:S1020)","v":0},null,{"$f":"SUM(T1020:T1020)","v":0},{"$f":"+V1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1019:S1020)","v":0},{"$f":"SUM(F1021:S1021)","v":0},null,{"$f":"SUM(T1021:T1021)","v":0},{"$f":"+V1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1022-'ROR-Model'!G1038","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1023-'ROR-Model'!G1039","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$89*$F$1","v":10369.623257604457},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1014*$S$1","v":0},{"$f":"SUM(F1024:S1024)","v":10369.623257604457},null,{"$f":"SUM(T1024:T1024)","v":10369.623257604457},{"$f":"+V1024-'ROR-Model'!G1040","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$90*$F$1","v":206887.27010679152},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1015*$S$1","v":0},{"$f":"SUM(F1025:S1025)","v":206887.27010679152},null,{"$f":"SUM(T1025:T1025)","v":206887.27010679152},{"$f":"+V1025-'ROR-Model'!G1041","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1024:F1025)","v":217256.89336439598},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1024:S1025)","v":0},{"$f":"SUM(F1026:S1026)","v":217256.89336439598},null,{"$f":"SUM(T1026:T1026)","v":217256.89336439598},{"$f":"+V1026-'ROR-Model'!G1042","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1027-'ROR-Model'!G1043","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1028-'ROR-Model'!G1044","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1019*$S$1","v":0},{"$f":"SUM(F1029:S1029)","v":0},null,{"$f":"SUM(T1029:T1029)","v":0},{"$f":"+V1029-'ROR-Model'!G1045","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$95*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1020*$S$1","v":0},{"$f":"SUM(F1030:S1030)","v":0},null,{"$f":"SUM(T1030:T1030)","v":0},{"$f":"+V1030-'ROR-Model'!G1046","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1029:F1030)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1030)","v":0},{"$f":"SUM(F1031:S1031)","v":0},null,{"$f":"SUM(T1031:T1031)","v":0},{"$f":"+V1031-'ROR-Model'!G1047","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1032-'ROR-Model'!G1048","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F996+F985+F980+F975+F970","v":474923908.68764281},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S1031+S1026+S1021+S1016+S1011+S1006+S1001+S996+S985+S980","v":0},{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T996+T985+T980","v":308410998.94867283},null,{"$f":"+V1031+V1026+V1021+V1016+V1011+V1006+V1001+V996+V985+V980","v":308410998.94867283},{"$f":"+V1033-'ROR-Model'!G1049","v":-166512909.73896998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1034-'ROR-Model'!G1050","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1035-'ROR-Model'!G1051","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1036-'ROR-Model'!G1052","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$102*$F$1","v":265.30165818936803},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1027*$S$1","v":0},{"$f":"SUM(F1037:S1037)","v":265.30165818936803},null,{"$f":"SUM(T1037:T1037)","v":265.30165818936803},{"$f":"+V1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":170570.80267189443},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1028*$S$1","v":0},{"$f":"SUM(F1038:S1038)","v":170570.80267189443},null,{"$f":"SUM(T1038:T1038)","v":170570.80267189443},{"$f":"+V1038-'ROR-Model'!G1054","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":170836.10433008336},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1029*$S$1","v":0},{"$f":"SUM(F1039:S1039)","v":170836.10433008336},null,{"$f":"SUM(T1039:T1039)","v":170836.10433008336},{"$f":"+V1039-'ROR-Model'!G1055","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1040-'ROR-Model'!G1056","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1041-'ROR-Model'!G1057","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$107*$F$1","v":142922.80382460821},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1032*$S$1","v":0},{"$f":"SUM(F1042:S1042)","v":142922.80382460821},null,{"$f":"SUM(T1042:T1042)","v":142922.80382460821},{"$f":"+V1042-'ROR-Model'!G1058","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$108*$F$1","v":1062118.7953298166},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1033*$S$1","v":0},{"$f":"SUM(F1043:S1043)","v":1062118.7953298166},null,{"$f":"SUM(T1043:T1043)","v":1062118.7953298166},{"$f":"+V1043-'ROR-Model'!G1059","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":1213210.3537657931},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1034*$S$1","v":0},{"$f":"SUM(F1044:S1044)","v":1213210.3537657931},null,{"$f":"SUM(T1044:T1044)","v":1213210.3537657931},{"$f":"+V1044-'ROR-Model'!G1060","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":2418251.9529202133},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1035*$S$1","v":0},{"$f":"SUM(F1045:S1045)","v":2418251.9529202133},null,{"$f":"SUM(T1045:T1045)","v":2418251.9529202133},{"$f":"+V1045-'ROR-Model'!G1061","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1046-'ROR-Model'!G1062","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1047-'ROR-Model'!G1063","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$113*$F$1","v":25686.457952571975},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1038*$S$1","v":0},{"$f":"SUM(F1048:S1048)","v":25686.457952571975},null,{"$f":"SUM(T1048:T1048)","v":25686.457952571975},{"$f":"+V1048-'ROR-Model'!G1064","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$114*$F$1","v":2118438.8487455975},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1039*$S$1","v":0},{"$f":"SUM(F1049:S1049)","v":2118438.8487455975},null,{"$f":"SUM(T1049:T1049)","v":2118438.8487455975},{"$f":"+V1049-'ROR-Model'!G1065","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":4725186.542256061},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1040*$S$1","v":0},{"$f":"SUM(F1050:S1050)","v":4725186.542256061},null,{"$f":"SUM(T1050:T1050)","v":4725186.542256061},{"$f":"+V1050-'ROR-Model'!G1066","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":6869311.8489542305},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1041*$S$1","v":0},{"$f":"SUM(F1051:S1051)","v":6869311.8489542305},null,{"$f":"SUM(T1051:T1051)","v":6869311.8489542305},{"$f":"+V1051-'ROR-Model'!G1067","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1052-'ROR-Model'!G1068","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1053-'ROR-Model'!G1069","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$119*$F$1","v":276754.89799542492},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1044*$S$1","v":0},{"$f":"SUM(F1054:S1054)","v":276754.89799542492},null,{"$f":"SUM(T1054:T1054)","v":276754.89799542492},{"$f":"+V1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$120*$F$1","v":5371311.9762424082},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1045*$S$1","v":0},{"$f":"SUM(F1055:S1055)","v":5371311.9762424082},null,{"$f":"SUM(T1055:T1055)","v":5371311.9762424082},{"$f":"+V1055-'ROR-Model'!G1071","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1046*$S$1","v":0},{"$f":"SUM(F1056:S1056)","v":0},null,{"$f":"SUM(T1056:T1056)","v":0},{"$f":"+V1056-'ROR-Model'!G1072","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":5648066.8742378354},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1047*$S$1","v":0},{"$f":"SUM(F1057:S1057)","v":5648066.8742378354},null,{"$f":"SUM(T1057:T1057)","v":5648066.8742378354},{"$f":"+V1057-'ROR-Model'!G1073","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1058-'ROR-Model'!G1074","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1059-'ROR-Model'!G1075","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$125*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1050*$S$1","v":0},{"$f":"SUM(F1060:S1060)","v":0},null,{"$f":"SUM(T1060:T1060)","v":0},{"$f":"+V1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1051*$S$1","v":0},{"$f":"SUM(F1061:S1061)","v":0},null,{"$f":"SUM(T1061:T1061)","v":0},{"$f":"+V1061-'ROR-Model'!G1077","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1052*$S$1","v":0},{"$f":"SUM(F1062:S1062)","v":0},null,{"$f":"SUM(T1062:T1062)","v":0},{"$f":"+V1062-'ROR-Model'!G1078","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1063-'ROR-Model'!G1079","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1064-'ROR-Model'!G1080","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$130*$F$1","v":-71147.939730787417},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1055*$S$1","v":0},{"$f":"SUM(F1065:S1065)","v":-71147.939730787417},null,{"$f":"SUM(T1065:T1065)","v":-71147.939730787417},{"$f":"+V1065-'ROR-Model'!G1081","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$131*$F$1","v":-1010589.2709163688},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1056*$S$1","v":0},{"$f":"SUM(F1066:S1066)","v":-1010589.2709163688},null,{"$f":"SUM(T1066:T1066)","v":-1010589.2709163688},{"$f":"+V1066-'ROR-Model'!G1082","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1057*$S$1","v":0},{"$f":"SUM(F1067:S1067)","v":0},null,{"$f":"SUM(T1067:T1067)","v":0},{"$f":"+V1067-'ROR-Model'!G1083","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":-1081737.2106471583},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1058*$S$1","v":0},{"$f":"SUM(F1068:S1068)","v":-1081737.2106471583},null,{"$f":"SUM(T1068:T1068)","v":-1081737.2106471583},{"$f":"+V1068-'ROR-Model'!G1084","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1069-'ROR-Model'!G1085","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1070-'ROR-Model'!G1086","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$136*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1061*$S$1","v":0},{"$f":"SUM(F1071:S1071)","v":0},null,{"$f":"SUM(T1071:T1071)","v":0},{"$f":"+V1071-'ROR-Model'!G1087","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$137*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1062*$S$1","v":0},{"$f":"SUM(F1072:S1072)","v":0},null,{"$f":"SUM(T1072:T1072)","v":0},{"$f":"+V1072-'ROR-Model'!G1088","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1063*$S$1","v":0},{"$f":"SUM(F1073:S1073)","v":0},null,{"$f":"SUM(T1073:T1073)","v":0},{"$f":"+V1073-'ROR-Model'!G1089","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1064*$S$1","v":0},{"$f":"SUM(F1074:S1074)","v":0},null,{"$f":"SUM(T1074:T1074)","v":0},{"$f":"+V1074-'ROR-Model'!G1090","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1075-'ROR-Model'!G1091","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1076-'ROR-Model'!G1092","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$142*$F$1","v":-829.7998737085145},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1067*$S$1","v":0},{"$f":"SUM(F1077:S1077)","v":-829.7998737085145},null,{"$f":"SUM(T1077:T1077)","v":-829.7998737085145},{"$f":"+V1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$143*$F$1","v":-10681.279701432213},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1068*$S$1","v":0},{"$f":"SUM(F1078:S1078)","v":-10681.279701432213},null,{"$f":"SUM(T1078:T1078)","v":-10681.279701432213},{"$f":"+V1078-'ROR-Model'!G1094","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1069*$S$1","v":0},{"$f":"SUM(F1079:S1079)","v":0},null,{"$f":"SUM(T1079:T1079)","v":0},{"$f":"+V1079-'ROR-Model'!G1095","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":-11511.079575140029},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1070*$S$1","v":0},{"$f":"SUM(F1080:S1080)","v":-11511.079575140029},null,{"$f":"SUM(T1080:T1080)","v":-11511.079575140029},{"$f":"+V1080-'ROR-Model'!G1096","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1081-'ROR-Model'!G1097","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1082-'ROR-Model'!G1098","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$148*$F$1","v":120889.26950963493},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1073*$S$1","v":0},{"$f":"SUM(F1083:S1083)","v":120889.26950963493},null,{"$f":"SUM(T1083:T1083)","v":120889.26950963493},{"$f":"+V1083-'ROR-Model'!G1099","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":525151.18823920004},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1074*$S$1","v":0},{"$f":"SUM(F1084:S1084)","v":525151.18823920004},null,{"$f":"SUM(T1084:T1084)","v":525151.18823920004},{"$f":"+V1084-'ROR-Model'!G1100","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":646040.45774883591},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1075*$S$1","v":0},{"$f":"SUM(F1085:S1085)","v":646040.45774883591},null,{"$f":"SUM(T1085:T1085)","v":646040.45774883591},{"$f":"+V1085-'ROR-Model'!G1101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1086-'ROR-Model'!G1102","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1087-'ROR-Model'!G1103","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$153*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1078*$S$1","v":0},{"$f":"SUM(F1088:S1088)","v":0},null,{"$f":"SUM(T1088:T1088)","v":0},{"$f":"+V1088-'ROR-Model'!G1104","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$154*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1079*$S$1","v":0},{"$f":"SUM(F1089:S1089)","v":0},null,{"$f":"SUM(T1089:T1089)","v":0},{"$f":"+V1089-'ROR-Model'!G1105","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$155*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1080*$S$1","v":0},{"$f":"SUM(F1090:S1090)","v":0},null,{"$f":"SUM(T1090:T1090)","v":0},{"$f":"+V1090-'ROR-Model'!G1106","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$156*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1081*$S$1","v":0},{"$f":"SUM(F1091:S1091)","v":0},null,{"$f":"SUM(T1091:T1091)","v":0},{"$f":"+V1091-'ROR-Model'!G1107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1092-'ROR-Model'!G1108","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1093-'ROR-Model'!G1109","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$159*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1084*$S$1","v":0},{"$f":"SUM(F1094:S1094)","v":0},null,{"$f":"SUM(T1094:T1094)","v":0},{"$f":"+V1094-'ROR-Model'!G1110","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$160*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1085*$S$1","v":0},{"$f":"SUM(F1095:S1095)","v":0},null,{"$f":"SUM(T1095:T1095)","v":0},{"$f":"+V1095-'ROR-Model'!G1111","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$161*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1086*$S$1","v":0},{"$f":"SUM(F1096:S1096)","v":0},null,{"$f":"SUM(T1096:T1096)","v":0},{"$f":"+V1096-'ROR-Model'!G1112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1097-'ROR-Model'!G1113","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1091+F1085+F1080+F1074+F1068+F1062+F1057+F1051+F1045+F1039+F1096)*F1","v":14659258.9479689},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1098:S1098)","v":14659258.9479689},null,{"$f":"SUM(T1098:T1098)","v":14659258.9479689},{"$f":"+V1098-'ROR-Model'!G1115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1099-'ROR-Model'!G1116","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1100-'ROR-Model'!G1117","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},0,0,0,-5037992.5680000009,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1101:S1101)","v":-5037992.5680000009},null,{"$f":"SUM(T1101:T1101)","v":-5037992.5680000009},{"$f":"+V1101-'ROR-Model'!G1119","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F978+F983+F991+F999+F1004+F1009+F1014+F1019+F1024+F1029+F968+F973)*F1","v":9740771.5978820212},{"$f":"(+G950+G978+G983+G991+G999+G1004+G1009+G1014+G1019+G1024+G1029)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1102:S1102)","v":9740771.5978820212},null,{"$f":"SUM(T1102:T1102)","v":9740771.5978820212},{"$f":"+V1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F979+F984+F995+F1000+F1005+F1010+F1015+F1020+F1025+F1030+F974+F969)*F1","v":467355078.60970408},{"$f":"(+G951+G979+G984+G995+G1000+G1005+G1010+G1015+G1020+G1025+G1030)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1103:S1103)","v":467355078.60970408},null,{"$f":"SUM(T1103:T1103)","v":467355078.60970408},{"$f":"+V1103-'ROR-Model'!G1121","v":0}]
[null,null,"General",null,null,{"$f":"+F1098*F1","v":14659258.9479689},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1104:S1104)","v":14659258.9479689},null,{"$f":"SUM(T1104:T1104)","v":14659258.9479689},{"$f":"+V1104-'ROR-Model'!G1122","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1101:F1104)","v":491755109.15555501},{"$f":"SUM(G1101:G1104)","v":0},0,{"$f":"SUM(I1101:I1104)","v":0},-5037992.5680000009,{"$f":"SUM(K1101:K1104)","v":0},0,{"$f":"SUM(M1101:M1104)","v":0},0,0,0,0,{"$f":"SUM(R1101:R1104)","v":0},{"$f":"SUM(S1101:S1104)","v":0},{"$f":"SUM(T1101:T1104)","v":486717116.58755499},null,{"$f":"SUM(V1101:V1104)","v":486717116.58755499},{"$f":"+V1105-'ROR-Model'!G1123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1106-'ROR-Model'!G1124","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1107-'ROR-Model'!G1125","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$173*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1098*$S$1","v":0},{"$f":"SUM(F1108:S1108)","v":0},null,{"$f":"SUM(T1108:T1108)","v":0},{"$f":"+V1108-'ROR-Model'!G1126","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1108)","v":0},null,null,{"$f":"SUM(I1108)","v":0},{"$f":"SUM(J1108)","v":0},{"$f":"SUM(K1108)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1108)","v":0},0,{"$f":"SUM(T1108)","v":0},null,{"$f":"SUM(V1108)","v":0},{"$f":"+V1109-'ROR-Model'!G1127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1110-'ROR-Model'!G1128","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1111-'ROR-Model'!G1129","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$177*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1102*$S$1","v":0},{"$f":"SUM(F1112:S1112)","v":0},null,{"$f":"SUM(T1112:T1112)","v":0},{"$f":"+V1112-'ROR-Model'!G1130","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$178*F1","v":-2664703.5475104498},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1103*$S$1","v":0},{"$f":"SUM(F1113:S1113)","v":-2664703.5475104498},null,{"$f":"SUM(T1113:T1113)","v":-2664703.5475104498},{"$f":"+V1113-'ROR-Model'!G1131","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$179*F1","v":-231999766.32258686},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1104*$S$1","v":0},{"$f":"SUM(F1114:S1114)","v":-231999766.32258686},null,{"$f":"SUM(T1114:T1114)","v":-231999766.32258686},{"$f":"+V1114-'ROR-Model'!G1132","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$180*F1","v":-12185664.33944325},null,null,null,null,null,null,{"$f":"Incentive!E28*M1","v":-825341.03987660247},null,null,null,null,null,{"$f":"Pension!G1105*$S$1","v":0},{"$f":"SUM(F1115:S1115)","v":-13011005.379319852},null,{"$f":"SUM(T1115:T1115)","v":-13011005.379319852},{"$f":"+V1115-'ROR-Model'!G1133","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1112:F1115)","v":-246850134.20954055},null,null,{"$f":"SUM(I1112:I1115)","v":0},{"$f":"SUM(J1112:J1115)","v":0},0,0,-825341.03987660247,0,0,0,0,{"$f":"SUM(R1112:R1115)","v":0},0,{"$f":"SUM(T1112:T1115)","v":-247675475.24941716},null,{"$f":"SUM(V1112:V1115)","v":-247675475.24941716},{"$f":"+V1116-'ROR-Model'!G1134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1117-'ROR-Model'!G1135","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1118-'ROR-Model'!G1136","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":-364686.49499997497},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4604194.9633049984},null,null,null,null,null,null,null,null,{"$f":"Pension!G1109*$S$1","v":0},{"$f":"SUM(F1119:S1119)","v":4239508.4683050234},null,{"$f":"SUM(T1119:T1119)","v":4239508.4683050234},{"$f":"+V1119-'ROR-Model'!G1137","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$185*F1","v":-1936834.004654184},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1110*$S$1","v":0},{"$f":"SUM(F1120:S1120)","v":-1936834.004654184},null,{"$f":"SUM(T1120:T1120)","v":-1936834.004654184},{"$f":"+V1120-'ROR-Model'!G1138","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$186*F1","v":-33928698.90022099},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1111*$S$1","v":0},{"$f":"SUM(F1121:S1121)","v":-33928698.90022099},null,{"$f":"SUM(T1121:T1121)","v":-33928698.90022099},{"$f":"+V1121-'ROR-Model'!G1139","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$187*F1","v":-6866252.9855068624},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1112*$S$1","v":0},{"$f":"SUM(F1122:S1122)","v":-6866252.9855068624},null,{"$f":"SUM(T1122:T1122)","v":-6866252.9855068624},{"$f":"+V1122-'ROR-Model'!G1140","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1119:F1122)","v":-43096472.385382012},{"$f":"G1*SUM(G1119:G1122)","v":0},{"$f":"H1*SUM(H1119:H1122)","v":0},{"$f":"SUM(I1119:I1122)","v":0},{"$f":"SUM(J1119:J1122)","v":4604194.9633049984},0,0,0,0,0,0,{"$f":"SUM(Q1119:Q1122)","v":0},{"$f":"SUM(R1119:R1122)","v":0},0,{"$f":"SUM(T1119:T1122)","v":-38492277.422077015},null,{"$f":"SUM(V1119:V1122)","v":-38492277.422077015},{"$f":"+V1123-'ROR-Model'!G1141","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1124-'ROR-Model'!G1142","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1125-'ROR-Model'!G1143","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$191*F1","v":-364686.49499999732},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":410442.67876499984},null,null,null,null,null,null,null,null,{"$f":"Pension!G1116*$S$1","v":0},{"$f":"SUM(F1126:S1126)","v":45756.183765002526},null,{"$f":"SUM(T1126:T1126)","v":45756.183765002526},{"$f":"+V1126-'ROR-Model'!G1144","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$192*F1","v":-214538.57725774471},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1117*$S$1","v":0},{"$f":"SUM(F1127:S1127)","v":-214538.57725774471},null,{"$f":"SUM(T1127:T1127)","v":-214538.57725774471},{"$f":"+V1127-'ROR-Model'!G1145","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$193*F1","v":-216787.35159499029},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1118*$S$1","v":0},{"$f":"SUM(F1128:S1128)","v":-216787.35159499029},null,{"$f":"SUM(T1128:T1128)","v":-216787.35159499029},{"$f":"+V1128-'ROR-Model'!G1146","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$194*F1","v":-233582.15823299193},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1119*$S$1","v":0},{"$f":"SUM(F1129:S1129)","v":-233582.15823299193},null,{"$f":"SUM(T1129:T1129)","v":-233582.15823299193},{"$f":"+V1129-'ROR-Model'!G1147","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1126:F1129)","v":-1029594.5820857243},{"$f":"G1*SUM(G1126:G1129)","v":0},{"$f":"H1*SUM(H1126:H1129)","v":0},{"$f":"SUM(I1126:I1129)","v":0},{"$f":"SUM(J1126:J1129)","v":410442.67876499984},0,0,0,0,0,0,{"$f":"SUM(Q1126:Q1129)","v":0},{"$f":"SUM(R1126:R1129)","v":0},0,{"$f":"SUM(T1126:T1129)","v":-619151.90332072438},null,{"$f":"SUM(V1126:V1129)","v":-619151.90332072438},{"$f":"+V1130-'ROR-Model'!G1148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1131-'ROR-Model'!G1149","v":0}]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1132-'ROR-Model'!G1150","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$198*F6","v":-714.52133987774141},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1133:S1133)","v":-714.52133987774141},null,{"$f":"SUM(T1133:T1133)","v":-714.52133987774141},{"$f":"+V1133-'ROR-Model'!G1151","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$199*F6","v":29272.992017712444},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1134:S1134)","v":29272.992017712444},null,{"$f":"SUM(T1134:T1134)","v":29272.992017712444},{"$f":"+V1134-'ROR-Model'!G1152","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$200*F6","v":751138.18349391222},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1135:S1135)","v":751138.18349391222},null,{"$f":"SUM(T1135:T1135)","v":751138.18349391222},{"$f":"+V1135-'ROR-Model'!G1153","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$201*F6","v":943081.84582829475},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1136:S1136)","v":943081.84582829475},null,{"$f":"SUM(T1136:T1136)","v":943081.84582829475},{"$f":"+V1136-'ROR-Model'!G1154","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1133:F1136)","v":1722778.5000000417},{"$f":"SUM(G1133:G1136)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1133:R1136)","v":0},0,1722778.5000000417,null,{"$f":"SUM(V1133:V1136)","v":1722778.5000000417},{"$f":"+V1137-'ROR-Model'!G1155","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1138-'ROR-Model'!G1157","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1140-'ROR-Model'!G1158","v":0}]
[null,"Production",null,null,null,{"$f":"F1101+F1112+F1119+F1126+F1133","v":-730087.51133985003},{"$f":"G1101+G1112+G1119+G1126+G1133","v":0},0,0,-23354.925930002704,0,0,0,0,0,0,0,{"$f":"R1101+R1112+R1119+R1126+R1133","v":0},0,{"$f":"T1101+T1112+T1119+T1126+T1133","v":-753442.43726985273},null,{"$f":"V1101+V1112+V1119+V1126+V1133","v":-753442.43726985273},{"$f":"+V1141-'ROR-Model'!G1159","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1102+F1113+F1120+F1127+F1134","v":4953968.4604773549},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1102+T1113+T1120+T1127+T1134","v":4953968.4604773549},null,4953968.4604773549,{"$f":"+V1142-'ROR-Model'!G1160","v":0}]
[null,"Distribution - Utah",null,null,null,201960964.21879515,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R1103+R1114+R1121+R1128+R1135","v":0},0,{"$f":"T1103+T1114+T1121+T1128+T1135","v":201960964.21879515},null,201960964.21879515,{"$f":"+V1143-'ROR-Model'!G1161","v":0}]
[null,"General",null,null,null,-3683158.6893859087,0,0,0,0,0,0,-825341.03987660247,0,0,0,0,{"$f":"R1104+R1115+R1122+R1129+R1136","v":0},0,{"$f":"T1104+T1115+T1122+T1129+T1136","v":-4508499.7292625112},null,-4508499.7292625112,{"$f":"+V1144-'ROR-Model'!G1162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1146-'ROR-Model'!G1164","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1105+F1109+F1116+F1123+F1130+F1137","v":202501686.47854677},{"$f":"G1105+G1109+G1116+G1123+G1130+G1137","v":0},0,0,-23354.925930002704,0,0,-825341.03987660247,0,0,0,0,{"$f":"R1105+R1109+R1116+R1123+R1130+R1137","v":0},0,{"$f":"T1105+T1109+T1116+T1123+T1130+T1137","v":201652990.51274011},null,{"$f":"V1105+V1109+V1116+V1123+V1130+V1137","v":201652990.51274011},{"$f":"+V1147-'ROR-Model'!G1165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1148-'ROR-Model'!G1166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1149-'ROR-Model'!G1167","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1150-'ROR-Model'!G1168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1151-'ROR-Model'!G1169","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1152-'ROR-Model'!G1170","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$218*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1136*$S$1","v":0},{"$f":"SUM(F1153:S1153)","v":0},null,{"$f":"SUM(T1153:T1153)","v":0},{"$f":"+V1153-'ROR-Model'!G1171","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$219*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1137*$S$1","v":0},{"$f":"SUM(F1154:S1154)","v":0},null,{"$f":"SUM(T1154:T1154)","v":0},{"$f":"+V1154-'ROR-Model'!G1172","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1153:F1154)","v":0},{"$f":"G1*SUM(G1153:G1154)","v":0},{"$f":"H1*SUM(H1153:H1154)","v":0},{"$f":"SUM(I1153:I1154)","v":0},{"$f":"SUM(J1153:J1154)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1153:Q1154)","v":0},{"$f":"SUM(R1153:R1154)","v":0},0,{"$f":"SUM(T1153:T1154)","v":0},null,{"$f":"SUM(V1153:V1154)","v":0},{"$f":"+V1155-'ROR-Model'!G1173","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1156-'ROR-Model'!G1174","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1157-'ROR-Model'!G1175","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$223*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-48124018.939999998},null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1141*$S$1","v":0},{"$f":"SUM(F1158:S1158)","v":-48124018.939999998},null,{"$f":"SUM(T1158:T1158)","v":-48124018.939999998},{"$f":"+V1158-'ROR-Model'!G1176","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1158)","v":0},{"$f":"G1*SUM(G1158)","v":0},{"$f":"H1*SUM(H1158)","v":0},{"$f":"SUM(I1158)","v":-48124018.939999998},{"$f":"SUM(J1158)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1158)","v":0},0,{"$f":"SUM(T1158)","v":-48124018.939999998},null,{"$f":"SUM(V1158)","v":-48124018.939999998},{"$f":"+V1159-'ROR-Model'!G1177","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1160-'ROR-Model'!G1178","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1161-'ROR-Model'!G1179","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$227*F1","v":5088262.6558333347},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1145*$S$1","v":0},{"$f":"SUM(F1162:S1162)","v":5088262.6558333347},null,{"$f":"SUM(T1162:T1162)","v":5088262.6558333347},{"$f":"+V1162-'ROR-Model'!G1180","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1162)","v":5088262.6558333347},{"$f":"G1*SUM(G1162)","v":0},{"$f":"H1*SUM(H1162)","v":0},{"$f":"SUM(I1162)","v":0},{"$f":"SUM(J1162)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1162)","v":0},0,{"$f":"SUM(T1162)","v":5088262.6558333347},null,{"$f":"SUM(V1162)","v":5088262.6558333347},{"$f":"+V1163-'ROR-Model'!G1181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1164-'ROR-Model'!G1182","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1165-'ROR-Model'!G1183","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$231*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1149*$S$1","v":0},{"$f":"SUM(F1166:S1166)","v":0},null,{"$f":"SUM(T1166:T1166)","v":0},{"$f":"+V1166-'ROR-Model'!G1184","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$232*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1150*$S$1","v":0},{"$f":"SUM(F1167:S1167)","v":0},null,{"$f":"SUM(T1167:T1167)","v":0},{"$f":"+V1167-'ROR-Model'!G1185","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$233*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1151*$S$1","v":0},{"$f":"SUM(F1168:S1168)","v":0},null,{"$f":"SUM(T1168:T1168)","v":0},{"$f":"+V1168-'ROR-Model'!G1186","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$234*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1152*$S$1","v":0},{"$f":"SUM(F1169:S1169)","v":0},null,{"$f":"SUM(T1169:T1169)","v":0},{"$f":"+V1169-'ROR-Model'!G1187","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1166:F1169)","v":0},{"$f":"G1*SUM(G1166:G1169)","v":0},{"$f":"H1*SUM(H1166:H1169)","v":0},{"$f":"SUM(I1166:I1169)","v":0},{"$f":"SUM(J1166:J1169)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1166:Q1169)","v":0},{"$f":"SUM(R1166:R1169)","v":0},0,{"$f":"SUM(T1166:T1169)","v":0},null,{"$f":"SUM(V1166:V1169)","v":0},{"$f":"+V1170-'ROR-Model'!G1188","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1171-'ROR-Model'!G1189","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1172-'ROR-Model'!G1190","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$238*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1156*$S$1","v":0},{"$f":"SUM(F1173:S1173)","v":0},null,{"$f":"SUM(T1173:T1173)","v":0},{"$f":"+V1173-'ROR-Model'!G1191","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$239*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1157*$S$1","v":0},{"$f":"SUM(F1174:S1174)","v":0},null,{"$f":"SUM(T1174:T1174)","v":0},{"$f":"+V1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$240*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1158*$S$1","v":0},{"$f":"SUM(F1175:S1175)","v":0},null,{"$f":"SUM(T1175:T1175)","v":0},{"$f":"+V1175-'ROR-Model'!G1193","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$241*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1159*$S$1","v":0},{"$f":"SUM(F1176:S1176)","v":0},null,{"$f":"SUM(T1176:T1176)","v":0},{"$f":"+V1176-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1173:F1176)","v":0},{"$f":"G1*SUM(G1173:G1176)","v":0},{"$f":"H1*SUM(H1173:H1176)","v":0},{"$f":"SUM(I1173:I1176)","v":0},{"$f":"SUM(J1173:J1176)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1173:Q1176)","v":0},{"$f":"SUM(R1173:R1176)","v":0},0,{"$f":"SUM(T1173:T1176)","v":0},null,{"$f":"SUM(V1173:V1176)","v":0},{"$f":"+V1177-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1178-'ROR-Model'!G1196","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1179-'ROR-Model'!G1197","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$245*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1163*$S$1","v":0},{"$f":"SUM(F1180:S1180)","v":0},null,{"$f":"SUM(T1180:T1180)","v":0},{"$f":"+V1180-'ROR-Model'!G1198","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$246*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1164*$S$1","v":0},{"$f":"SUM(F1181:S1181)","v":0},null,{"$f":"SUM(T1181:T1181)","v":0},{"$f":"+V1181-'ROR-Model'!G1199","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1180:F1181)","v":0},{"$f":"G1*SUM(G1180:G1181)","v":0},{"$f":"H1*SUM(H1180:H1181)","v":0},{"$f":"SUM(I1180:I1181)","v":0},{"$f":"SUM(J1180:J1181)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1180:Q1181)","v":0},{"$f":"SUM(R1180:R1181)","v":0},0,{"$f":"SUM(T1180:T1181)","v":0},null,{"$f":"SUM(V1180:V1181)","v":0},{"$f":"+V1182-'ROR-Model'!G1200","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1183-'ROR-Model'!G1201","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ250*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1168*$S$1","v":0},{"$f":"SUM(F1185:S1185)","v":0},null,{"$f":"SUM(T1185:T1185)","v":0},{"$f":"+V1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ251*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1169*$S$1","v":0},{"$f":"SUM(F1186:S1186)","v":0},null,{"$f":"SUM(T1186:T1186)","v":0},{"$f":"+V1186-'ROR-Model'!G1204","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1185:F1186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1185:S1186)","v":0},{"$f":"SUM(T1185:T1186)","v":0},null,{"$f":"SUM(V1185:V1186)","v":0},{"$f":"+V1187-'ROR-Model'!G1205","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1188-'ROR-Model'!G1206","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1189-'ROR-Model'!G1207","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$255*F1","v":17182.097499999974},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1173*$S$1","v":0},{"$f":"SUM(F1190:S1190)","v":17182.097499999974},null,{"$f":"SUM(T1190:T1190)","v":17182.097499999974},{"$f":"+V1190-'ROR-Model'!G1208","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1190)","v":17182.097499999974},{"$f":"G1*SUM(G1190)","v":0},{"$f":"H1*SUM(H1190)","v":0},{"$f":"SUM(I1190)","v":0},{"$f":"SUM(J1190)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1190)","v":0},0,{"$f":"SUM(T1190)","v":17182.097499999974},null,{"$f":"SUM(V1190)","v":17182.097499999974},{"$f":"+V1191-'ROR-Model'!G1209","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1192-'ROR-Model'!G1210","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1193-'ROR-Model'!G1211","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$259*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1177*$S$1","v":0},{"$f":"SUM(F1194:S1194)","v":0},null,{"$f":"SUM(T1194:T1194)","v":0},{"$f":"+V1194-'ROR-Model'!G1212","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$260*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1178*$S$1","v":0},{"$f":"SUM(F1195:S1195)","v":0},null,{"$f":"SUM(T1195:T1195)","v":0},{"$f":"+V1195-'ROR-Model'!G1213","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$261*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1179*$S$1","v":0},{"$f":"SUM(F1196:S1196)","v":0},null,{"$f":"SUM(T1196:T1196)","v":0},{"$f":"+V1196-'ROR-Model'!G1214","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$262*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1180*$S$1","v":0},{"$f":"SUM(F1197:S1197)","v":0},null,{"$f":"SUM(T1197:T1197)","v":0},{"$f":"+V1197-'ROR-Model'!G1215","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1194:F1197)","v":0},{"$f":"G1*SUM(G1194:G1197)","v":0},{"$f":"H1*SUM(H1194:H1197)","v":0},{"$f":"SUM(I1194:I1197)","v":0},{"$f":"SUM(J1194:J1197)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1194:Q1197)","v":0},{"$f":"SUM(R1194:R1197)","v":0},0,{"$f":"SUM(T1194:T1197)","v":0},null,{"$f":"SUM(V1194:V1197)","v":0},{"$f":"+V1198-'ROR-Model'!G1216","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1199-'ROR-Model'!G1217","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1200-'ROR-Model'!G1218","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$266*F1","v":-1533733.4926285297},null,null,null,null,null,null,null,null,null,null,null,null,4164014.3251535925,{"$f":"SUM(F1201:S1201)","v":2630280.8325250628},null,{"$f":"SUM(T1201:T1201)","v":2630280.8325250628},{"$f":"+V1201-'ROR-Model'!G1219","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$267*F1","v":-294144.79443070292},null,null,null,null,null,null,null,null,null,null,null,null,1041530.7380358962,{"$f":"SUM(F1202:S1202)","v":747385.94360519329},null,{"$f":"SUM(T1202:T1202)","v":747385.94360519329},{"$f":"+V1202-'ROR-Model'!G1220","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$268*F1","v":-8926695.1570519507},null,null,null,null,null,null,null,null,null,null,null,null,31608335.660470445,{"$f":"SUM(F1203:S1203)","v":22681640.503418494},null,{"$f":"SUM(T1203:T1203)","v":22681640.503418494},{"$f":"+V1203-'ROR-Model'!G1221","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$269*F1","v":689938.51821212843},null,null,null,null,null,null,null,null,null,null,null,null,-2360976.6786542088,{"$f":"SUM(F1204:S1204)","v":-1671038.1604420803},null,{"$f":"SUM(T1204:T1204)","v":-1671038.1604420803},{"$f":"+V1204-'ROR-Model'!G1222","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1201:F1204)","v":-10064634.925899055},{"$f":"G1*SUM(G1201:G1204)","v":0},{"$f":"H1*SUM(H1201:H1204)","v":0},{"$f":"SUM(I1201:I1204)","v":0},{"$f":"SUM(J1201:J1204)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1201:Q1204)","v":0},{"$f":"SUM(R1201:R1204)","v":0},34452904.045005724,{"$f":"SUM(T1201:T1204)","v":24388269.119106669},null,{"$f":"SUM(V1201:V1204)","v":24388269.119106669},{"$f":"+V1205-'ROR-Model'!G1223","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1206-'ROR-Model'!G1224","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1207-'ROR-Model'!G1225","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$273*F1","v":32635.891646568081},null,null,null,null,null,null,null,null,null,null,null,null,85998.309871679303,{"$f":"SUM(F1208:S1208)","v":118634.20151824738},null,{"$f":"SUM(T1208:T1208)","v":118634.20151824738},{"$f":"+V1208-'ROR-Model'!G1226","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$274*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(F1209:S1209)","v":0},null,{"$f":"SUM(T1209:T1209)","v":0},{"$f":"+V1209-'ROR-Model'!G1227","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$275*F1","v":2983952.4025507197},null,null,null,null,null,null,null,null,null,null,null,null,7862964.6812141677,{"$f":"SUM(F1210:S1210)","v":10846917.083764888},null,{"$f":"SUM(T1210:T1210)","v":10846917.083764888},{"$f":"+V1210-'ROR-Model'!G1228","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$276*F1","v":97511.316378069576},null,null,null,null,null,null,null,null,null,null,null,null,174939.25282042645,{"$f":"SUM(F1211:S1211)","v":272450.56919849606},null,{"$f":"SUM(T1211:T1211)","v":272450.56919849606},{"$f":"+V1211-'ROR-Model'!G1229","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1208:F1211)","v":3114099.6105753575},{"$f":"G1*SUM(G1208:G1211)","v":0},{"$f":"H1*SUM(H1208:H1211)","v":0},{"$f":"SUM(I1208:I1211)","v":0},{"$f":"SUM(J1208:J1211)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1208:Q1211)","v":0},{"$f":"SUM(R1208:R1211)","v":0},8123902.2439062735,{"$f":"SUM(T1208:T1211)","v":11238001.854481632},null,{"$f":"SUM(V1208:V1211)","v":11238001.854481632},{"$f":"+V1212-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1213-'ROR-Model'!G1231","v":0}]
["186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1214-'ROR-Model'!G1232","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$280*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Pension!G1198*$S$1","v":-158620260.49000001},{"$f":"SUM(F1215:S1215)","v":-158620260.49000001},null,{"$f":"SUM(T1215:T1215)","v":-158620260.49000001},{"$f":"+V1215-'ROR-Model'!G1233","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1215)","v":0},{"$f":"G1*SUM(G1215)","v":0},{"$f":"H1*SUM(H1215)","v":0},{"$f":"SUM(I1215)","v":0},{"$f":"SUM(J1215)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1215)","v":0},-158620260.49000001,{"$f":"SUM(T1215)","v":-158620260.49000001},null,{"$f":"SUM(V1215)","v":-158620260.49000001},{"$f":"+V1216-'ROR-Model'!G1234","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1217-'ROR-Model'!G1235","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1218-'ROR-Model'!G1236","v":0}]
[null,"Production",null,null,null,{"$f":"F1158+F1166+F1173+F1194+F1201+F1208","v":-1501097.6009819615},{"$f":"G1158+G1166+G1173+G1194+G1201+G1208","v":0},{"$f":"H1158+H1166+H1173+H1194+H1201+H1208","v":0},{"$f":"I1158+I1166+I1173+I1194+I1201+I1208","v":-48124018.939999998},0,0,0,0,0,0,0,0,{"$f":"R1158+R1166+R1173+R1194+R1201+R1208","v":0},4250012.6350252721,{"$f":"T1158+T1166+T1173+T1194+T1201+T1208","v":-45375103.905956693},null,{"$f":"V1158+V1166+V1173+V1194+V1201+V1208","v":-45375103.905956693},{"$f":"+V1219-'ROR-Model'!G1237","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1153+F1167+F1174+F1180+F1195+F1202+F1209+F1185","v":-294144.79443070292},{"$f":"G1153+G1167+G1174+G1180+G1195+G1202+G1209+G1185","v":0},{"$f":"H1153+H1167+H1174+H1180+H1195+H1202+H1209+H1185","v":0},{"$f":"I1153+I1167+I1174+I1180+I1195+I1202+I1209+I1185","v":0},0,0,0,0,0,0,0,0,{"$f":"R1153+R1167+R1174+R1180+R1195+R1202+R1209+R1185","v":0},1041530.7380358962,{"$f":"T1153+T1167+T1174+T1180+T1195+T1202+T1209+T1185","v":747385.94360519329},null,{"$f":"V1153+V1167+V1174+V1180+V1195+V1202+V1209+V1185","v":747385.94360519329},{"$f":"+V1220-'ROR-Model'!G1238","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1154+F1168+F1175+F1181+F1196+F1203+F1210+F1186","v":-5942742.754501231},{"$f":"G1154+G1168+G1175+G1181+G1196+G1203+G1210+G1186","v":0},0,{"$f":"I1154+I1168+I1175+I1181+I1196+I1203+I1210+I1186","v":0},0,0,0,0,0,0,0,0,0,39471300.34168461,{"$f":"T1154+T1168+T1175+T1181+T1196+T1203+T1210+T1186","v":33528557.587183382},null,{"$f":"V1154+V1168+V1175+V1181+V1196+V1203+V1210+V1186","v":33528557.587183382},{"$f":"+V1221-'ROR-Model'!G1239","v":0}]
[null,"General",null,null,null,{"$f":"F1162+F1169+F1176+F1190+F1197+F1204+F1211+F1215","v":5892894.5879235324},{"$f":"G1162+G1169+G1176+G1190+G1197+G1204+G1211+G1215","v":0},{"$f":"H1162+H1169+H1176+H1190+H1197+H1204+H1211+H1215","v":0},{"$f":"I1162+I1169+I1176+I1190+I1197+I1204+I1211+I1215","v":0},0,0,0,0,0,0,0,0,{"$f":"R1162+R1169+R1176+R1190+R1197+R1204+R1211+R1215","v":0},-160806297.9158338,{"$f":"T1162+T1169+T1176+T1190+T1197+T1204+T1211+T1215","v":-154913403.32791024},null,{"$f":"V1162+V1169+V1176+V1190+V1197+V1204+V1211+V1215","v":-154913403.32791024},{"$f":"+V1222-'ROR-Model'!G1240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1223-'ROR-Model'!G1241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1224-'ROR-Model'!G1242","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1155+F1159+F1163+F1170+F1177+F1182+F1187+F1191+F1198+F1205+F1212+F1216","v":-1845090.5619903626},{"$f":"+G1155+G1159+G1163+G1170+G1177+G1182+G1187+G1191+G1198+G1205+G1212+G1216","v":0},0,{"$f":"+I1155+I1159+I1163+I1170+I1177+I1182+I1187+I1191+I1198+I1205+I1212+I1216","v":-48124018.939999998},0,0,0,0,0,0,0,0,{"$f":"+R1155+R1159+R1163+R1170+R1177+R1182+R1187+R1191+R1198+R1205+R1212+R1216","v":0},{"$f":"+S1155+S1159+S1163+S1170+S1177+S1182+S1187+S1191+S1198+S1205+S1212+S1216","v":-116043454.20108801},{"$f":"+T1155+T1159+T1163+T1170+T1177+T1182+T1187+T1191+T1198+T1205+T1212+T1216","v":-166012563.70307839},null,{"$f":"+V1155+V1159+V1163+V1170+V1177+V1182+V1187+V1191+V1198+V1205+V1212+V1216","v":-166012563.70307839},{"$f":"+V1225-'ROR-Model'!G1243","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1226-'ROR-Model'!G1244","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1227-'ROR-Model'!G1245","v":0}]
[null,"Production",null,null,null,{"$f":"F1141+F1219","v":-2231185.1123218117},{"$f":"G1*G1141+G1219","v":0},{"$f":"H1*H1141+H1219","v":0},{"$f":"I1141+I1219","v":-48124018.939999998},{"$f":"J1141+J1219","v":-23354.925930002704},0,0,0,0,0,0,0,{"$f":"R1141+R1219","v":0},{"$f":"S1141+S1219","v":4250012.6350252721},{"$f":"T1141+T1219","v":-46128546.343226545},null,{"$f":"V1141+V1219","v":-46128546.343226545},{"$f":"+V1228-'ROR-Model'!G1246","v":0}]
[null,"Distribution - Wyoming",null,null,null,4659823.666046652,{"$f":"G1*G1142+G1220","v":0},{"$f":"H1*H1142+H1220","v":0},{"$f":"I1142+I1220","v":0},0,0,0,0,0,0,0,{"$f":"Q1142+Q1220","v":0},0,{"$f":"S1142+S1220","v":1041530.7380358962},{"$f":"T1142+T1220","v":5701354.4040825479},null,{"$f":"V1142+V1220","v":5701354.4040825479},{"$f":"+V1229-'ROR-Model'!G1247","v":0}]
[null,"Distribution - Utah",null,null,null,196018221.46429393,{"$f":"G1*G1143+G1221","v":0},{"$f":"H1*H1143+H1221","v":0},{"$f":"I1143+I1221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S1143+S1221","v":39471300.34168461},{"$f":"T1143+T1221","v":235489521.80597854},null,{"$f":"V1143+V1221","v":235489521.80597854},{"$f":"+V1230-'ROR-Model'!G1248","v":0}]
[null,"General",null,null,null,2209735.8985376237,{"$f":"G1*G1144+G1222","v":0},{"$f":"H1*H1144+H1222","v":0},{"$f":"I1144+I1222","v":0},0,0,0,-825341.03987660247,0,0,0,0,0,{"$f":"S1144+S1222","v":-160806297.9158338},{"$f":"T1144+T1222","v":-159421903.05717275},null,{"$f":"V1144+V1222","v":-159421903.05717275},{"$f":"+V1231-'ROR-Model'!G1249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1232-'ROR-Model'!G1250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1233-'ROR-Model'!G1251","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1147+F1225","v":200656595.91655642},{"$f":"G1*G1147+G1225","v":0},{"$f":"H1*H1147+H1225","v":0},{"$f":"I1147+I1225","v":-48124018.939999998},{"$f":"J1147+J1225","v":-23354.925930002704},{"$f":"K1147+K1225","v":0},{"$f":"L1147+L1225","v":0},-825341.03987660247,0,0,0,0,{"$f":"R1147+R1225","v":0},-116043454.20108801,{"$f":"T1147+T1225","v":35640426.809661716},null,{"$f":"V1147+V1225","v":35640426.809661716},{"$f":"+V1234-'ROR-Model'!G1252","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1235-'ROR-Model'!G1253","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1236-'ROR-Model'!G1254","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1237-'ROR-Model'!G1255","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1238-'ROR-Model'!G1256","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":-1227560.2680701897},{"$f":"I639","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1239:S1239)","v":-1227560.2680701897},null,{"$f":"SUM(T1239:T1239)","v":-1227560.2680701897},{"$f":"+V1239-'ROR-Model'!G1257","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":2600425.3245103564},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},0,-30341255.666579999,-1276909.141146298,-2244314.0177366911,0,0,-186958.8703511999,-350726.60060800007,0,12386152,-19413586.971911829,null,-19413586.971911829,{"$f":"+V1240-'ROR-Model'!G1258","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+V1241-'ROR-Model'!G1259","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":4393399.1998675028},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},0,0,0,0,0,0,0,0,0,0,4393399.1998675028,null,4393399.1998675028,{"$f":"+V1242-'ROR-Model'!G1260","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-6162069.6137368651},{"$f":"H1*H923+H925+H927","v":7700209.567606126},{"$f":"I923+I925+I927","v":0},0,7480215.2087607384,314804.21518378053,553304.45230057999,0,0,46092.11302201217,86466.772529610069,0,-3053633.7581596756,6965388.9575063055,null,6965388.9575063055,{"$f":"+V1243-'ROR-Model'!G1261","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+V1244-'ROR-Model'!G1262","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+V1245-'ROR-Model'!G1263","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+V1246-'ROR-Model'!G1264","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1239:F1245)","v":0},{"$f":"G1*SUM(G1239:G1245)","v":831754.91064099409},{"$f":"H1*SUM(H1239:H1245)","v":6472649.2995359357},{"$f":"SUM(I1239:I1245)","v":0},{"$f":"SUM(J1239:J1245)","v":0},-22861040.457819261,-962104.9259625175,-1691009.5654361111,0,0,-140866.75732918773,-264259.82807838998,{"$f":"SUM(R1239:R1245)","v":0},9332518.2418403253,-9282359.0826082118,null,-9282359.0826082118,{"$f":"+V1247-'ROR-Model'!G1267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1248-'ROR-Model'!G1268","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1247/365","v":0},{"$f":"+G1247/365","v":2278.7805770986138},{"$f":"+H1247/365","v":17733.28575215325},{"$f":"+I1247/365","v":0},0,-62632.987555669206,-2635.9039067466233,-4632.9029190030442,0,0,-385.93632144982939,-723.99952898189031,{"$f":"+R1247/365","v":0},25568.543128329657,{"$f":"SUM(F1249:S1249)","v":-25431.120774269068},null,{"$f":"SUM(T1249:T1249)","v":-25431.120774269068},{"$f":"+V1249-'ROR-Model'!G1269","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1250-'ROR-Model'!G1270","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"+V1251-'ROR-Model'!G1271","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1253-'ROR-Model'!G1273","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1249*F1251","v":0},{"$f":"G1*G1249*G1251","v":19027.817818773423},{"$f":"H1*H1249*H1251","v":148072.93603047961},{"$f":"I1249*I1251","v":0},{"$f":"J1249*J1251","v":0},{"$f":"K1249*K1251","v":-522985.44608983787},{"$f":"L1249*L1251","v":-22009.797621334303},-38684.739373675417,0,0,-3222.5682841060752,-6045.3960669987837,{"$f":"R1249*R1251","v":0},213497.33512155263,{"$f":"SUM(F1254:S1254)","v":-212349.85846514686},null,{"$f":"SUM(T1254:T1254)","v":-212349.85846514686},{"$f":"+V1254-'ROR-Model'!G1274","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251*T1249","v":-212349.85846514671},null,{"$f":"V1251*V1249","v":-212349.85846514671},{"$f":"+V1255-'ROR-Model'!G1275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1256-'ROR-Model'!G1276","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1257-'ROR-Model'!G1277","v":0}]
[null,"Production",null,null,null,{"$f":"F1228","v":-2231185.1123218117},{"$f":"G1*G1228","v":0},{"$f":"H1*H1228","v":0},{"$f":"I1228","v":-48124018.939999998},{"$f":"J1228","v":-23354.925930002704},0,0,0,0,0,0,0,{"$f":"R1228","v":0},{"$f":"S1228","v":4250012.6350252721},{"$f":"SUM(F1258:S1258)","v":-46128546.343226537},null,{"$f":"SUM(T1258:T1258)","v":-46128546.343226537},{"$f":"+V1258-'ROR-Model'!G1278","v":0}]
[null,"Distribution - Wyoming",null,null,null,4659823.666046652,{"$f":"G1*G1229","v":0},{"$f":"H1*H1229","v":0},{"$f":"I1229","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S1229","v":1041530.7380358962},{"$f":"SUM(F1259:S1259)","v":5701354.4040825479},null,{"$f":"SUM(T1259:T1259)","v":5701354.4040825479},{"$f":"+V1259-'ROR-Model'!G1279","v":0}]
[null,"Distribution - Utah",null,null,null,196018221.46429393,{"$f":"G1*G1230","v":0},{"$f":"H1*H1230","v":0},{"$f":"I1230","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S1230","v":39471300.34168461},{"$f":"SUM(F1260:S1260)","v":235489521.80597854},null,{"$f":"SUM(T1260:T1260)","v":235489521.80597854},{"$f":"+V1260-'ROR-Model'!G1280","v":0}]
[null,"General",null,null,null,{"$f":"F1231+F1254","v":2209735.8985376237},{"$f":"G1*G1231+G1254","v":19027.817818773423},{"$f":"H1*H1231+H1254","v":148072.93603047961},{"$f":"I1231+I1254","v":0},{"$f":"J1231+J1254","v":0},-522985.44608983787,-22009.797621334303,-864025.7792502779,0,0,-3222.5682841060752,-6045.3960669987837,{"$f":"R1231+R1254","v":0},-160592800.58071226,{"$f":"T1231+T1254","v":-159634252.91563788},null,{"$f":"V1231+V1254","v":-159634252.91563788},{"$f":"+V1261-'ROR-Model'!G1281","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1262:S1262)","v":0},null,{"$f":"SUM(T1262:T1262)","v":0},{"$f":"+V1262-'ROR-Model'!G1282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1263:S1263)","v":0},null,{"$f":"SUM(T1263:T1263)","v":0},{"$f":"+V1263-'ROR-Model'!G1283","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1234+F1254","v":200656595.91655642},{"$f":"G1*G1234+G1254","v":19027.817818773423},{"$f":"H1*H1234+H1254","v":148072.93603047961},{"$f":"I1234+I1254","v":-48124018.939999998},{"$f":"J1234+J1254","v":-23354.925930002704},-522985.44608983787,-22009.797621334303,-864025.7792502779,0,0,-3222.5682841060752,-6045.3960669987837,{"$f":"R1234+R1254","v":0},-115829956.86596645,{"$f":"SUM(F1264:S1264)","v":35428076.951196685},null,{"$f":"SUM(T1264:T1264)","v":35428076.951196685},{"$f":"+V1264-'ROR-Model'!G1284","v":8.9406967163085938E-8}]

{"sheet":"ROR-Model","index":3,"n_rows":1284,"n_cols":25,"rows_kept":1284,"cut":false,"hidden":false,"merged":[[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3],[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.97039176465687205},{"$f":"'Utah Allocation'!E18","v":2.9608235343127953E-2},"'ROR-Model'!I1057+'ROR-Model'!I1068+'ROR-Model'!I1074+'ROR-Model'!I1080+'ROR-Model'!I1091+'ROR-Model'!I1112+'ROR-Model'!I1119+'ROR-Model'!I1126+'ROR-Model'!I1219"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022","#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.97200491743626993},{"$f":"'Utah Allocation'!E35","v":2.7995082563730109E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96793123656610569},{"$f":"'Utah Allocation'!E46","v":3.2068763433894323E-2}]
[null,null,null,null,null,null,null,null,null,"2022-12-01","#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2022-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$15","v":366586961.30000001},{"$f":"+Adjustments!V16","v":53576029.769999981},null,{"$f":"SUM($F$16:$H$16)","v":420162991.06999999},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":420162991.06999999},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":420162991.06999999},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y16)","v":420162991.06999999},null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$17","v":91329833.719999999},{"$f":"+Adjustments!V18","v":0},null,{"$f":"SUM($F$18:$H$18)","v":91329833.719999999},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":91329833.719999999},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":91329833.719999999},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y18)","v":0},null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$19","v":666407574.46000004},{"$f":"+Adjustments!V20","v":0},null,{"$f":"SUM($F$20:$H$20)","v":666407574.46000004},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":666407574.46000004},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":666407574.46000004},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":1124324369.48},{"$f":"SUM(G16:G20)","v":53576029.769999981},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":1177900399.25},null,null,null,{"$f":"SUM(M16:M20)","v":1177900399.25},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":420162991.06999999},{"$f":"SUM(R16:R20)","v":757737408.18000007},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y21)","v":420162991.06999999},null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$22","v":114075139.333},{"$f":"+Adjustments!V23","v":1200103.6669999957},null,{"$f":"SUM($F$23:$H$23)","v":115275243},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":115275243},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":115275243},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y23)","v":115275243},null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!V25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y25)","v":0},null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!V27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y27)","v":0},null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!V29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},null,null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y30)","v":0},null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!V32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y32)","v":0},null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!V34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y34)","v":0},null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!V36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y36)","v":0},null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!V38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},null,null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y39)","v":0},null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!V41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y41)","v":0},null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$42","v":2951255.6500000004},{"$f":"+Adjustments!V43","v":1011122.4924900001},null,{"$f":"SUM($F$43:$H$43)","v":3962378.1424900005},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":3962378.1424900005},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":3962378.1424900005},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y43)","v":3962378.1424900005},null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$44","v":2250007.21},{"$f":"+Adjustments!V45","v":0},null,{"$f":"SUM($F$45:$H$45)","v":2250007.21},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":2250007.21},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":2250007.21},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y45)","v":0},null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$46","v":15220594.309999999},{"$f":"+Adjustments!V47","v":0},null,{"$f":"SUM($F$47:$H$47)","v":15220594.309999999},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":15220594.309999999},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":15220594.309999999},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":20421857.169999998},{"$f":"SUM(G43:G47)","v":1011122.4924900001},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":21432979.662489999},null,null,null,{"$f":"SUM(M43:M47)","v":21432979.662489999},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":3962378.1424900005},{"$f":"SUM(R43:R47)","v":17470601.52},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y48)","v":3962378.1424900005},null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$49","v":2657366.196},{"$f":"+Adjustments!V50","v":-55503.195999999996},null,{"$f":"SUM($F$50:$H$50)","v":2601863},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":2601863},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":2601863},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y50)","v":2601863},null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!V52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!V54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!V56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},null,null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y57)","v":0},null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,null,{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!V59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y59)","v":0},null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$60","v":2381926.0512209702},{"$f":"+Adjustments!V61","v":332109.87788902968},null,{"$f":"SUM($F$61:$H$61)","v":2714035.9291099999},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":2714035.9291099999},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":2714035.9291099999},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y61)","v":2714035.9291099999},null,52]
[null,null,null,null,null,{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$62","v":266114.74398150999},{"$f":"+Adjustments!V63","v":0},null,{"$f":"SUM($F$63:$H$63)","v":266114.74398150999},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":266114.74398150999},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":266114.74398150999},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y63)","v":0},null,54]
[null,null,null,null,null,{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$64","v":1278069.4447975198},{"$f":"+Adjustments!V65","v":0},null,{"$f":"SUM($F$65:$H$65)","v":1278069.4447975198},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":1278069.4447975198},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":1278069.4447975198},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":3926110.24},{"$f":"SUM(G61:G65)","v":332109.87788902968},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":4258220.1178890299},null,null,null,{"$f":"SUM(M61:M65)","v":4258220.1178890299},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":2714035.9291099999},{"$f":"SUM(R61:R65)","v":1544184.1887790298},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y66)","v":2714035.9291099999},null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$67","v":265189.82499999995},{"$f":"+Adjustments!V68","v":-3036.8249999999534},null,{"$f":"SUM($F$68:$H$68)","v":262153},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":262153},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":262153},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y68)","v":262153},null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!V70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y70)","v":0},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!V72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y72)","v":0},null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!V74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},null,null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y75)","v":0},null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!V77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y77)","v":0},null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!V79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y79)","v":0},null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!V81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y81)","v":0},null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!V83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},null,null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y84)","v":0},null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!V86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y86)","v":0},null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!V88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y88)","v":0},null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!V90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y90)","v":0},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!V92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},null,null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y93)","v":0},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!V95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y95)","v":0},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$96","v":268664.68},{"$f":"+Adjustments!V97","v":-30651.683679999987},null,{"$f":"SUM($F$97:$H$97)","v":238012.99632000001},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":238012.99632000001},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":238012.99632000001},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y97)","v":238012.99632000001},null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$98","v":51818.939999999995},{"$f":"+Adjustments!V99","v":-79.649079999981041},null,{"$f":"SUM($F$99:$H$99)","v":51739.290920000014},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":51739.290920000014},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":51739.290920000014},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y99)","v":0},null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$100","v":1686379.08},{"$f":"+Adjustments!V101","v":774718.63707999978},null,{"$f":"SUM($F$101:$H$101)","v":2461097.7170799999},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":2461097.7170799999},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":2461097.7170799999},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":2006862.7000000002},{"$f":"SUM(G97:G101)","v":743987.30431999976},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":2750850.0043199998},null,null,null,{"$f":"SUM(M97:M101)","v":2750850.0043199998},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":238012.99632000001},{"$f":"SUM(R97:R101)","v":2512837.0079999999},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y102)","v":238012.99632000001},null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$103","v":289289.87900000002},{"$f":"+Adjustments!V104","v":-855.87900000001537},null,{"$f":"SUM($F$104:$H$104)","v":288434},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":288434},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":288434},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y104)","v":288434},null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!V106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y106)","v":0},null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!V108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y108)","v":0},null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!V110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},null,null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y111)","v":0},null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!V113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y113)","v":0},null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!V115","v":2240124},null,{"$f":"SUM($F$115:$H$115)","v":2240124},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":2240124},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":2240124},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y115)","v":2240124},null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!V117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y117)","v":0},null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!V119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":2240124},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":2240124},null,null,null,{"$f":"SUM(M115:M119)","v":2240124},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":2240124},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y120)","v":2240124},null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!V122","v":48089361},null,{"$f":"SUM($F$122:$H$122)","v":48089361},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":48089361},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":48089361},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y122)","v":48089361},null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"TBF","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$123","v":8787763.3000000026},{"$f":"+Adjustments!V124","v":-2626710.3716900013},null,{"$f":"SUM($F$124:$H$124)","v":6161052.9283100013},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":6161052.9283100013},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":6161052.9283100013},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y124)","v":6161052.9283100013},null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$125","v":313018.52999999997},{"$f":"+Adjustments!V126","v":-220332.67499999999},null,{"$f":"SUM($F$126:$H$126)","v":92685.854999999981},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":92685.854999999981},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":92685.854999999981},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y126)","v":0},null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!V128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":9100781.8300000019},{"$f":"SUM(G124:G128)","v":-2847043.0466900012},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":6253738.7833100017},null,null,null,{"$f":"SUM(M124:M128)","v":6253738.7833100017},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":6161052.9283100013},{"$f":"SUM(R124:R128)","v":92685.854999999981},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y129)","v":6161052.9283100013},null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$130","v":51210460},{"$f":"+Adjustments!V131","v":-41393246},null,{"$f":"SUM($F$131:$H$131)","v":9817214},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":9817214},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":9817214},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y131)","v":9817214},null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!V133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y133)","v":0},null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!V135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y135)","v":0},null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!V137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},null,null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y138)","v":0},null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!V140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$141","v":128502.54},{"$f":"+Adjustments!V142","v":-100824.33245999999},null,{"$f":"SUM($F$142:$H$142)","v":27678.207540000003},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":27678.207540000003},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":27678.207540000003},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y142)","v":27678.207540000003},null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$143","v":1314.84},{"$f":"+Adjustments!V144","v":-1314.84},null,{"$f":"SUM($F$144:$H$144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":0},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y144)","v":0},null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!V146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":129817.37999999999},{"$f":"SUM(G142:G146)","v":-102139.17245999999},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":27678.207540000003},null,null,null,{"$f":"SUM(M142:M146)","v":27678.207540000003},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":27678.207540000003},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y147)","v":27678.207540000003},null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$148","v":29303},{"$f":"+Adjustments!V149","v":-2177},null,{"$f":"SUM($F$149:$H$149)","v":27126},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":27126},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":27126},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y149)","v":27126},null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!V151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y151)","v":0},null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!V153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y153)","v":0},null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!V155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},null,null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y156)","v":0},null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!V158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y158)","v":0},null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$159","v":39467757.68},{"$f":"+Adjustments!V160","v":4988600.0586600006},null,{"$f":"SUM($F$160:$H$160)","v":44456357.73866},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":44456357.73866},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":44456357.73866},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y160)","v":44456357.73866},null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$161","v":1211082.25},{"$f":"+Adjustments!V162","v":-732442.16542000009},null,{"$f":"SUM($F$162:$H$162)","v":478640.08457999991},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":478640.08457999991},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":478640.08457999991},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y162)","v":0},null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!V164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":40678839.93},{"$f":"SUM(G160:G164)","v":4256157.8932400001},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":44934997.823239997},null,null,null,{"$f":"SUM(M160:M164)","v":44934997.823239997},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":44456357.73866},{"$f":"SUM(R160:R164)","v":478640.08457999991},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y165)","v":44456357.73866},null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$166","v":53106228.800000004},{"$f":"+Adjustments!V167","v":-6257801.8000000045},null,{"$f":"SUM($F$167:$H$167)","v":46848427},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":46848427},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":46848427},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y167)","v":46848427},null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!V169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y169)","v":0},null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!V171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y171)","v":0},null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!V173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},null,null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y174)","v":0},null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!V176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y176)","v":0},null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!V178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y178)","v":0},null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!V180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y180)","v":0},null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!V182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},null,null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y183)","v":0},null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!V185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y185)","v":0},null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!V187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y187)","v":0},null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!V189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y189)","v":0},null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!V191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},null,null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y192)","v":0},null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!V194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y194)","v":0},null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$195","v":-1084959.23},{"$f":"+Adjustments!V196","v":1084959.23},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$196","v":29176620.220000003},{"$f":"+Adjustments!V197","v":-29176620.220000003},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":448664492.191221},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":31298138.821209002},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":479962631.01242995},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":479962631.01242995},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":479962631.01242995},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y200)","v":479962631.01242995},null,191]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":95423190.233981505},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":-954169.32949999999},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":94469020.904481515},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":94469020.904481515},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":94469020.904481515},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,null,{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":684592617.29479754},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":774718.63707999978},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":685367335.93187749},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":685367335.93187749},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":685367335.93187749},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":1228680299.7200003},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":31118688.128789004},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":1259798987.8487887},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":1259798987.8487887},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":479962631.01242995},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":779836356.83635902},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y203)","v":479962631.01242995},null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,null,{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":117286985.233},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":1140707.7669999958},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":118427693},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":118427693},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":118427693},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":118427693},null,196]
[null,null,"Transportation Dth",null,null,{"$f":"F131+F149+F167+F176+F185+F122","v":104345991.80000001},{"$f":"G131+G149+G167+G176+G185+G122","v":436136.19999999553},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":104782128},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":104782128},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":104782128},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":104782128},null,197]
[null,null,"Total Utah Dth",null,null,{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":221632977.03299999},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":1576843.9669999927},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":223209821},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":223209821},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":223209821},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":223209821},null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!V210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y210)","v":0},null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!V212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y212)","v":0},null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!V214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},null,null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y215)","v":0},null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!V217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y217)","v":0},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!V219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y219)","v":0},null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!V221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y221)","v":0},null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!V223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},null,null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y224)","v":0},null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!V226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y226)","v":0},null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},null,null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},null,null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y232)","v":0},null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},null,null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,null,0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},null,null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y236)","v":0},null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$238","v":13222819.469999999},{"$f":"+Adjustments!V239","v":-291864.02547999844},null,{"$f":"SUM($F$239:$H$239)","v":12930955.44452},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":12930955.44452},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":12930955.44452},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y239)","v":0},null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,{"$f":"+Adjustments!V241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$242","v":23682688.240000002},{"$f":"+Adjustments!V243","v":-1199144.6607200019},null,{"$f":"SUM($F$243:$H$243)","v":22483543.57928},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":22483543.57928},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":22483543.57928},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":36905507.710000001},{"$f":"SUM(G239:G243)","v":-1491008.6862000003},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":35414499.023800001},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":35414499.023800001},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":12930955.44452},{"$f":"SUM(U239:U243)","v":22483543.57928},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y244)","v":0},null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$245","v":3573490.1610000003},{"$f":"+Adjustments!V246","v":-176702.16100000031},null,{"$f":"SUM($F$246:$H$246)","v":3396788},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3396788},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":3396788},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y246)","v":0},null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$247","v":275403.73},{"$f":"+Adjustments!V248","v":-9021.5427599999821},null,{"$f":"SUM($F$248:$H$248)","v":266382.18724},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":266382.18724},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":266382.18724},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y248)","v":0},null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,{"$f":"+Adjustments!V250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$251","v":1402242.42},{"$f":"+Adjustments!V252","v":8802.1717400001362},null,{"$f":"SUM($F$252:$H$252)","v":1411044.5917400001},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":1411044.5917400001},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":1411044.5917400001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":1677646.15},{"$f":"SUM(G248:G252)","v":-219.37101999984588},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1677426.7789799999},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1677426.7789799999},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":266382.18724},{"$f":"SUM(U248:U252)","v":1411044.5917400001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y253)","v":0},null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$254","v":212912.01700000005},{"$f":"+Adjustments!V255","v":265.98299999994924},null,{"$f":"SUM($F$255:$H$255)","v":213178},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":213178},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":213178},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y255)","v":0},null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$256","v":42296.407879812003},{"$f":"+Adjustments!V257","v":-10274.515879811999},null,{"$f":"SUM($F$257:$H$257)","v":32021.892000000003},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":32021.892000000003},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":32021.892000000003},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y257)","v":0},null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,{"$f":"+Adjustments!V259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$260","v":19238.332120187999},{"$f":"+Adjustments!V261","v":5086.7133798120049},null,{"$f":"SUM($F$261:$H$261)","v":24325.045500000004},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":24325.045500000004},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":24325.045500000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":61534.740000000005},{"$f":"SUM(G257:G261)","v":-5187.8024999999943},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":56346.937500000007},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":56346.937500000007},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":32021.892000000003},{"$f":"SUM(U257:U261)","v":24325.045500000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y262)","v":0},null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$263","v":3271.7659999999996},{"$f":"+Adjustments!V264","v":403.23400000000038},null,{"$f":"SUM($F$264:$H$264)","v":3675},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":3675},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":3675},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y264)","v":0},null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!V266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y266)","v":0},null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,{"$f":"+Adjustments!V268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!V270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},null,null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y271)","v":0},null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!V273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y273)","v":0},null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$274","v":42040.929999999993},{"$f":"+Adjustments!V275","v":9786.1008499999953},null,{"$f":"SUM($F$275:$H$275)","v":51827.030849999988},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":51827.030849999988},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":51827.030849999988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$276","v":572.38000000000011},{"$f":"+Adjustments!V277","v":20917.320649999998},null,{"$f":"SUM($F$277:$H$277)","v":21489.700649999999},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":21489.700649999999},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":21489.700649999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y277)","v":0},null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$278","v":670810.45000000007},{"$f":"+Adjustments!V279","v":116228.87930000003},null,{"$f":"SUM($F$279:$H$279)","v":787039.3293000001},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":787039.3293000001},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":787039.3293000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":713423.76},{"$f":"SUM(G275:G279)","v":146932.30080000003},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":860356.06080000009},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":860356.06080000009},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":860356.06080000009},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y280)","v":0},null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$281","v":96189.473999999987},{"$f":"+Adjustments!V282","v":22715.526000000013},null,{"$f":"SUM($F$282:$H$282)","v":118905},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":118905},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":118905},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y282)","v":0},null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!V284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!V286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y286)","v":0},null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!V288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},null,null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y289)","v":0},null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!V291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y291)","v":0},null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!V293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,{"$f":"+Adjustments!V295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!V297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},null,null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y298)","v":0},null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!V300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y300)","v":0},null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$301","v":74592.66},{"$f":"+Adjustments!V302","v":-549.11036000000604},null,{"$f":"SUM($F$302:$H$302)","v":74043.549639999997},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":74043.549639999997},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":74043.549639999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,{"$f":"+Adjustments!V304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!V306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":74592.66},{"$f":"SUM(G302:G306)","v":-549.11036000000604},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":74043.549639999997},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":74043.549639999997},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":74043.549639999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y307)","v":0},null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$308","v":177228},{"$f":"+Adjustments!V309","v":-2174},null,{"$f":"SUM($F$309:$H$309)","v":175054},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":175054},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":175054},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y309)","v":0},null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$310","v":27232},{"$f":"+Adjustments!V311","v":-5973.1000000000022},null,{"$f":"SUM($F$311:$H$311)","v":21258.899999999998},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":21258.899999999998},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":21258.899999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,{"$f":"+Adjustments!V313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!V315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":27232},{"$f":"SUM(G311:G315)","v":-5973.1000000000022},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":21258.899999999998},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":21258.899999999998},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":21258.899999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y316)","v":0},null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$317","v":323434},{"$f":"+Adjustments!V318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":323434},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":323434},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":323434},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":-178486.88000000006},{"$f":"+Adjustments!V320","v":380029.35548000038},null,{"$f":"SUM($F$320:$H$320)","v":201542.47548000031},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":201542.47548000031},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":201542.47548000031},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$320","v":136675.00000000003},{"$f":"+Adjustments!V321","v":-136675.00000000003},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F239+F248+F257+F266+F320+F321","v":13498707.727879811},{"$f":"+G239+G248+G257+G266+G320+G321","v":-67805.728639810084},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":13430901.999240002},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":13482729.030090002},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":13430901.999240002},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":51827.030849999988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F277+F286","v":572.38000000000011},{"$f":"+G277+G286","v":20917.320649999998},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":21489.700649999999},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":21489.700649999999},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":21489.700649999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+F284+F293+F302+F311+F275","v":143865.59},{"$f":"+G284+G293+G302+G311+G275","v":3263.890489999987},{"$f":"+H284+H293+H302+H311+H275","v":0},147129.48048999999,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":147129.48048999999},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U275+U284+U293+U302+U311","v":147129.48048999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,null,{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":25774979.442120191},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":-1069026.8963001897},0,24705952.545820002,null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":24705952.545820002},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":24705952.545820002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":39418125.139999993},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-1112651.4138},0,38305473.726199999,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},38305473.726199999,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,13430901.999240002,24874571.72696,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y327)","v":0},null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,null,{"$f":"F246+F255+F264+F273+F282+F291","v":3885863.4180000001},{"$f":"G246+G255+G264+G273+G282+G291","v":-153317.41800000035},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3732546},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3732546},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3613641},{"$f":"U246+U255+U264+U273+U282+U291","v":118905},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,null,{"$f":"F309+F318+F300","v":500662},{"$f":"G309+G318+G300","v":-2174},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":498488},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":498488},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":498488},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,null,{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4386525.4179999996},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":-155491.41800000035},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4231034},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4231034},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3613641},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":617393},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y331)","v":0},null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!V334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,{"$f":"+Adjustments!V336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!V338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},null,null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y339)","v":0},null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!V341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y341)","v":0},null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!V343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y343)","v":0},null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,{"$f":"+Adjustments!V345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!V347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},null,null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y348)","v":0},null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!V350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y350)","v":0},null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},null,null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},null,null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},null,null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y355)","v":0},null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},null,null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":462307065.50910079},{"$f":"+G363+G365","v":31233596.98305919},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":493540662.49215996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F200+F229+F323+F353","v":462163199.91910082},{"$f":"G200+G229+G323+G353","v":31230333.092569191},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":493393533.01166993},null,null,null,{"$f":"M200+M229+M323+M353","v":479962631.01242995},{"$f":"N200+N229+N323+N353","v":13482729.030090002},null,null,{"$f":"Q200+Q229+Q323+Q353","v":479962631.01242995},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":13430901.999240002},{"$f":"U200+U229+U323+U353","v":51827.030849999988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y363)","v":479962631.01242995},null,354]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F201+F230+F324","v":95423762.6139815},{"$f":"G201+G230+G324","v":-933252.00884999998},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":94490510.605131522},null,null,null,{"$f":"M201+M230+M324","v":94469020.904481515},{"$f":"N201+N230+N324","v":21489.700649999999},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":94469020.904481515},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":21489.700649999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F325","v":143865.59},{"$f":"G325","v":3263.890489999987},{"$f":"H325","v":0},{"$f":"I325","v":147129.48048999999},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":147129.48048999999},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":147129.48048999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,null,{"$f":"F202+F231+F326+F354","v":710367596.73691773},{"$f":"G202+G231+G326+G354","v":-294308.25922018988},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":710073288.47769749},null,null,null,{"$f":"M202+M231+M326+M354","v":685367335.93187749},{"$f":"N202+N231+N326+N354","v":24705952.545820002},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":685367335.93187749},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":24705952.545820002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y366)","v":0},null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F203+F232+F327+F355","v":1268098424.8600004},{"$f":"G203+G232+G327+G355","v":30006036.714989003},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":1298104461.5749888},null,null,null,{"$f":"M203+M232+M327+M355","v":1259798987.8487887},{"$f":"N203+N232+N327+N355","v":38305473.726199999},null,null,{"$f":"Q203+Q232+Q327+Q355","v":479962631.01242995},{"$f":"R203+R232+R327+R355","v":779836356.83635902},null,{"$f":"T203+T232+T327+T355","v":13430901.999240002},{"$f":"U203+U232+U327+U355","v":24874571.72696},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y368)","v":479962631.01242995},null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,null,{"$f":"F205+F234+F329+F357","v":121172848.65099999},987390.34899999551,0,122160239,null,null,null,{"$f":"M205+M234+M329+M357","v":118427693},3732546,null,null,{"$f":"Q205+Q234+Q329+Q357","v":118427693},0,null,{"$f":"T205+T234+T329+T357","v":3613641},118905,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y370)","v":118427693},null,361]
[null,null,"Transportation Dth",null,null,104846653.80000001,433962.19999999553,0,105280616,null,null,null,104782128,498488,null,null,104782128,0,null,0,498488,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y371)","v":104782128},null,362]
[null,null,"SystemTotal Dth",null,null,226019502.45100001,1421352.5489999924,0,227440855,null,null,null,223209821,4231034,null,null,223209821,0,null,3613641,617393,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y372)","v":223209821},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":2404392.7137369998},{"$f":"+Adjustments!V380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":2404392.7137369998},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":2404392.7137369998},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":2404392.7137369998},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":75744.176262999972},{"$f":"+Adjustments!V381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":75744.176262999972},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":75744.176262999972},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":75744.176262999972},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":2480136.8899999997},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":2480136.8899999997},null,null,null,{"$f":"SUM(M380:M381)","v":2404392.7137369998},{"$f":"SUM(N380:N381)","v":75744.176262999972},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":2404392.7137369998},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":75744.176262999972},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":2730159.310788},{"$f":"+Adjustments!V385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":2730159.310788},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":2730159.310788},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":2730159.310788},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y385)","v":2730159.310788},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":91766.749212000039},{"$f":"+Adjustments!V386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":91766.749212000039},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":91766.749212000039},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":91766.749212000039},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2821926.06},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2821926.06},null,null,null,{"$f":"SUM(M385:M386)","v":2730159.310788},{"$f":"SUM(N385:N386)","v":91766.749212000039},null,null,{"$f":"SUM(Q385:Q386)","v":2730159.310788},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":91766.749212000039},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y387)","v":2730159.310788},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":2865279.0647000005},{"$f":"+Adjustments!V390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":2865279.0647000005},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":2865279.0647000005},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":2865279.0647000005},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y390)","v":2865279.0647000005},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":93867.935300000012},{"$f":"+Adjustments!V391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":93867.935300000012},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":93867.935300000012},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":93867.935300000012},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":2959147.0000000005},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":2959147.0000000005},null,null,null,{"$f":"SUM(M390:M391)","v":2865279.0647000005},{"$f":"SUM(N390:N391)","v":93867.935300000012},null,null,{"$f":"SUM(Q390:Q391)","v":2865279.0647000005},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":93867.935300000012},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y392)","v":2865279.0647000005},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":0},{"$f":"+Adjustments!V395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":0},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":0},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y395)","v":0},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":0},{"$f":"+Adjustments!V396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},null,null,null,{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y397)","v":0},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":0},{"$f":"+Adjustments!V400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":0},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":0},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y400)","v":0},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":0},{"$f":"+Adjustments!V401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},null,null,null,{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y402)","v":0},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":0},{"$f":"+Adjustments!V405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":0},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":0},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y405)","v":0},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":0},{"$f":"+Adjustments!V406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":0},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":0},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},null,null,null,{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y407)","v":0},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!V410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!V411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":0},{"$f":"+Adjustments!V415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":0},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":0},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y415)","v":0},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":0},{"$f":"+Adjustments!V416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":0},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":0},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},null,null,null,{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},null,null,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y417)","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!V420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!V421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!V425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!V426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!V430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!V431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!V435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!V436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!V440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!V441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!V445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!V446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!V450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!V451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":270787.53999999998},{"$f":"+Adjustments!V455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":270787.53999999998},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":270787.53999999998},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":270787.53999999998},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y455)","v":270787.53999999998},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":0},{"$f":"+Adjustments!V456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":270787.53999999998},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":270787.53999999998},null,null,null,{"$f":"SUM(M455:M456)","v":270787.53999999998},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":270787.53999999998},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y457)","v":270787.53999999998},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":12845640.512373999},{"$f":"+Adjustments!V460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":12845640.512373999},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":12845640.512373999},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":12845640.512373999},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":440386.90762599965},{"$f":"+Adjustments!V461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":440386.90762599965},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":440386.90762599965},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":440386.90762599965},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":13286027.419999998},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":13286027.419999998},null,null,null,{"$f":"SUM(M460:M461)","v":12845640.512373999},{"$f":"SUM(N460:N461)","v":440386.90762599965},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":12845640.512373999},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":440386.90762599965},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!V465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!V466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":3076745.2090760004},{"$f":"+Adjustments!V470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":3076745.2090760004},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":3076745.2090760004},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":3076745.2090760004},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":100479.98092400003},{"$f":"+Adjustments!V471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":100479.98092400003},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":100479.98092400003},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":100479.98092400003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":3177225.1900000004},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":3177225.1900000004},null,null,null,{"$f":"SUM(M470:M471)","v":3076745.2090760004},{"$f":"SUM(N470:N471)","v":100479.98092400003},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":3076745.2090760004},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":100479.98092400003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!V475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!V476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":1713372.1170259998},{"$f":"+Adjustments!V480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":1713372.1170259998},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":1713372.1170259998},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":1713372.1170259998},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":58902.182974000127},{"$f":"+Adjustments!V481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":58902.182974000127},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":58902.182974000127},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":58902.182974000127},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":1772274.3},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":1772274.3},null,null,null,{"$f":"SUM(M480:M481)","v":1713372.1170259998},{"$f":"SUM(N480:N481)","v":58902.182974000127},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":1713372.1170259998},null,{"$f":"SUM(T480:T481)","v":58902.182974000127},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":15025946.150343997},{"$f":"+Adjustments!V485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":15025946.150343997},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":15025946.150343997},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":15025946.150343997},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":494380.82965599978},{"$f":"+Adjustments!V486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":494380.82965599978},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":494380.82965599978},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":494380.82965599978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":15520326.979999997},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":15520326.979999997},null,null,null,{"$f":"SUM(M485:M486)","v":15025946.150343997},{"$f":"SUM(N485:N486)","v":494380.82965599978},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":15025946.150343997},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":494380.82965599978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":3128544.9014999997},{"$f":"+Adjustments!V490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":3128544.9014999997},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":3128544.9014999997},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":3128544.9014999997},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":103964.09849999996},{"$f":"+Adjustments!V491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":103964.09849999996},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":103964.09849999996},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":103964.09849999996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":3232508.9999999995},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":3232508.9999999995},null,null,null,{"$f":"SUM(M490:M491)","v":3128544.9014999997},{"$f":"SUM(N490:N491)","v":103964.09849999996},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":3128544.9014999997},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":103964.09849999996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$130","v":0},{"$f":"+Adjustments!V495","v":0},null,{"$f":"SUM($F$495:$H$495)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":0},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":0},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y495)","v":0},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$131","v":0},{"$f":"+Adjustments!V496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},null,null,null,{"$f":"SUM(M495:M496)","v":0},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y497)","v":0},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":38194641.604056999},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":38194641.604056999},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":38194641.604056999},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":38194641.604056999},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":5866225.915488001},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":5866225.915488001},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":5866225.915488001},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":5866225.915488001},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y502)","v":5866225.915488001},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":44060867.519545004},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":44060867.519545004},null,null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":44060867.519545004},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":5866225.915488},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":38194641.604056999},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y503)","v":5866225.915488},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":1214955.9929689993},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":1214955.9929689993},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":1214955.9929689993},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":1214955.9929689993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":244536.86748600018},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":244536.86748600018},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":244536.86748600018},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":244536.86748600018},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":1459492.8604549994},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":1459492.8604549994},null,null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":1459492.8604549994},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":244536.86748600018},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":1214955.9929689993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":45520360.379999995},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":45520360.379999995},null,null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":44060867.519545004},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":1459492.8604549994},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":5866225.915488},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":38194641.604056999},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":244536.86748600018},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":1214955.9929689993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y509)","v":5866225.915488},null,500]
[null,null,null,{"$f":"+F502+F506","v":6110762.782974001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":1313618785.2400002},{"$f":"G368+G509","v":30006036.714989003},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":1343624821.954989},null,null,null,{"$f":"M368+M509","v":1303859855.3683338},{"$f":"N368+N509","v":39764966.586654998},null,null,{"$f":"Q368+Q509","v":485828856.92791796},{"$f":"R368+R509","v":818030998.44041598},null,{"$f":"T368+T509","v":13675438.866726002},{"$f":"U368+U509","v":26089527.719928999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y512)","v":485828856.92791796},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":55712205.253137},{"$f":"+Adjustments!V521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":55712205.253137},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":55712205.253137},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":55712205.253137},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":1805926.6468629991},{"$f":"+Adjustments!V522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":1805926.6468629991},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":1805926.6468629991},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":1805926.6468629991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":57518131.899999999},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":57518131.899999999},null,null,null,{"$f":"SUM(M522:M523)","v":55712205.253137},{"$f":"SUM(N522:N523)","v":1805926.6468629991},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":55712205.253137},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":1805926.6468629991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":0},{"$f":"+Adjustments!V526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":0},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!V527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":0},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},null,null,null,{"$f":"SUM(M527:M528)","v":0},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":6935060.7128749993},{"$f":"+Adjustments!V531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":6935060.7128749993},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":6935060.7128749993},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":6935060.7128749993},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":226032.80712499996},{"$f":"+Adjustments!V532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":226032.80712499996},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":226032.80712499996},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":226032.80712499996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":7161093.5199999996},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":7161093.5199999996},null,null,null,{"$f":"SUM(M532:M533)","v":6935060.7128749993},{"$f":"SUM(N532:N533)","v":226032.80712499996},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":6935060.7128749993},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":226032.80712499996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!V536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!V537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":0},{"$f":"+Adjustments!V541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":0},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":0},{"$f":"+Adjustments!V542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":0},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":0},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},null,null,null,{"$f":"SUM(M542:M543)","v":0},{"$f":"SUM(N542:N543)","v":0},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":0},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!V546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!V547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!V551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!V552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":565604870.01683795},{"$f":"+Adjustments!V556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":565604870.01683795},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":565604870.01683795},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":565604870.01683795},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":18605386.233162008},{"$f":"+Adjustments!V557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":18605386.233162008},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":18605386.233162008},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":18605386.233162008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":584210256.25},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":584210256.25},null,null,null,{"$f":"SUM(M557:M558)","v":565604870.01683795},{"$f":"SUM(N557:N558)","v":18605386.233162008},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":565604870.01683795},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":18605386.233162008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":10112047.503975},{"$f":"+Adjustments!V561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":10112047.503975},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":10112047.503975},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":10112047.503975},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":341734.52602499997},{"$f":"+Adjustments!V562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":341734.52602499997},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":341734.52602499997},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":341734.52602499997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":10453782.029999999},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":10453782.029999999},null,null,null,{"$f":"SUM(M562:M563)","v":10112047.503975},{"$f":"SUM(N562:N563)","v":341734.52602499997},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":10112047.503975},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":341734.52602499997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":0},{"$f":"+Adjustments!V566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":0},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":0},{"$f":"+Adjustments!V567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":0},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},null,null,null,{"$f":"SUM(M567:M568)","v":0},{"$f":"SUM(N567:N568)","v":0},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":0},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!V571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!V572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":-133171010.61907803},{"$f":"+Adjustments!V576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":-133171010.61907803},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":-133171010.61907803},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":-133171010.61907803},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":-4272000.180921983},{"$f":"+Adjustments!V577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":-4272000.180921983},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":-4272000.180921983},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":-4272000.180921983},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":-137443010.80000001},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":-137443010.80000001},null,null,null,{"$f":"SUM(M577:M578)","v":-133171010.61907803},{"$f":"SUM(N577:N578)","v":-4272000.180921983},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":-133171010.61907803},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":-4272000.180921983},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":6557968.3947130013},{"$f":"+Adjustments!V581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":6557968.3947130013},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":6557968.3947130013},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":6557968.3947130013},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":213523.29528699961},{"$f":"+Adjustments!V582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":213523.29528699961},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":213523.29528699961},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":213523.29528699961},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":6771491.6900000013},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":6771491.6900000013},null,null,null,{"$f":"SUM(M582:M583)","v":6557968.3947130013},{"$f":"SUM(N582:N583)","v":213523.29528699961},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":6557968.3947130013},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":213523.29528699961},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":71015916.547311991},{"$f":"+Adjustments!V586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":71015916.547311991},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":71015916.547311991},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":71015916.547311991},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":2408140.9026880008},{"$f":"+Adjustments!V587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2408140.9026880008},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2408140.9026880008},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2408140.9026880008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":73424057.449999988},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":73424057.449999988},null,null,null,{"$f":"SUM(M587:M588)","v":71015916.547311991},{"$f":"SUM(N587:N588)","v":2408140.9026880008},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":71015916.547311991},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2408140.9026880008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-74269722.968854994},{"$f":"+Adjustments!V591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-74269722.968854994},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-74269722.968854994},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-74269722.968854994},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-2345466.8911449993},{"$f":"+Adjustments!V592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2345466.8911449993},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2345466.8911449993},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2345466.8911449993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-76615189.859999999},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-76615189.859999999},null,null,null,{"$f":"SUM(M592:M593)","v":-74269722.968854994},{"$f":"SUM(N592:N593)","v":-2345466.8911449993},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-74269722.968854994},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2345466.8911449993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":2444562.0457449998},{"$f":"+Adjustments!V596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":2444562.0457449998},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":2444562.0457449998},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":2444562.0457449998},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":80434.104255000042},{"$f":"+Adjustments!V597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":80434.104255000042},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":80434.104255000042},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":80434.104255000042},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":2524996.15},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":2524996.15},null,null,null,{"$f":"SUM(M597:M598)","v":2444562.0457449998},{"$f":"SUM(N597:N598)","v":80434.104255000042},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":2444562.0457449998},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":80434.104255000042},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":234770650.02574998},{"$f":"+Adjustments!V601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":234770650.02574998},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":234770650.02574998},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":234770650.02574998},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":7626610.2942500003},{"$f":"+Adjustments!V602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":7626610.2942500003},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":7626610.2942500003},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":7626610.2942500003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":242397260.31999999},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":242397260.31999999},null,null,null,{"$f":"SUM(M602:M603)","v":234770650.02574998},{"$f":"SUM(N602:N603)","v":7626610.2942500003},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":234770650.02574998},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":7626610.2942500003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!V606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!V607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!V611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!V612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":70316491.134747997},{"$f":"+Adjustments!V616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":70316491.134747997},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":70316491.134747997},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":70316491.134747997},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2312918.7052520001},{"$f":"+Adjustments!V617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2312918.7052520001},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2312918.7052520001},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2312918.7052520001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":72629409.840000004},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":72629409.840000004},null,null,null,{"$f":"SUM(M617:M618)","v":70316491.134747997},{"$f":"SUM(N617:N618)","v":2312918.7052520001},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":70316491.134747997},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2312918.7052520001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!V621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!V622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!V626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!V627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":816029038.04715991},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":816029038.04715991},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":816029038.04715991},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":816029038.04715991},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":27003240.442840025},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":27003240.442840025},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":27003240.442840025},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":27003240.442840025},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":2181411.085676074},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":-179450.69242000021},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":2001960.3932560682},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":2001960.3932560682},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":2001960.3932560682},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":-12732.627750836313},{"$f":"+(G324+G326+G354+G505)-G635","v":-1048109.5756501897},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":-1060842.2034010254},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":-1060842.2034010254},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":-1060842.2034010254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":845200956.94792509},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":-1227560.2680701897},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":843973396.67985499},null,null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":818030998.44041598},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":25942398.239438999},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":818030998.44041598},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":25942398.239438999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":843032278.48999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-139.32174299999861},{"$f":"EXPENSES!G138","v":-15226.42},{"$f":"+Adjustments!V646","v":-139.32174299999861},null,{"$f":"SUM($F$647:$H$647)","v":-15365.741742999999},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-14872.981406057417},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-492.760336942582},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-14872.981406057417},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-492.760336942582},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y647)","v":-14872.981406057417},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":-3000.8610839999747},{"$f":"EXPENSES!G139","v":-327962.96000000002},{"$f":"+Adjustments!V647","v":-3000.8610839999747},null,{"$f":"SUM($F$648:$H$648)","v":-330963.821084},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-320350.22060047946},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-10613.600483520522},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-320350.22060047946},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-10613.600483520522},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y648)","v":-320350.22060047946},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":-3140.1828269999733},{"$f":"SUM(F647:F648)","v":-343189.38},{"$f":"SUM(G647:G648)","v":-3140.1828269999733},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-346329.56282699999},null,null,null,{"$f":"SUM(M647:M648)","v":-335223.20200653689},{"$f":"SUM(N647:N648)","v":-11106.360820463104},null,null,{"$f":"SUM(Q647:Q648)","v":-335223.20200653689},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-11106.360820463104},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y650)","v":-335223.20200653689},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":273606.18656461779},{"$f":"EXPENSES!G146","v":8007090.3599999994},{"$f":"+Adjustments!V654","v":273606.18656461779},null,{"$f":"SUM($F$655:$H$655)","v":8280696.5465646172},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":8280696.5465646172},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":8280696.5465646172},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y655)","v":8280696.5465646172},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":18857.379258957459},{"$f":"EXPENSES!G147","v":551861.56999999995},{"$f":"+Adjustments!V655","v":18857.379258957459},null,{"$f":"SUM($F$656:$H$656)","v":570718.94925895741},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":570718.94925895741},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":570718.94925895741},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":292463.56582357525},{"$f":"SUM(F655:F656)","v":8558951.9299999997},{"$f":"SUM(G655:G656)","v":292463.56582357525},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":8851415.4958235752},null,null,null,{"$f":"SUM(M655:M656)","v":8280696.5465646172},{"$f":"SUM(N655:N656)","v":570718.94925895741},null,null,{"$f":"SUM(Q655:Q656)","v":8280696.5465646172},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":570718.94925895741},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y657)","v":8280696.5465646172},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":38653.259077174822},{"$f":"EXPENSES!G151","v":1109522.94},{"$f":"+Adjustments!V659","v":38653.259077174822},null,{"$f":"SUM($F$660:$H$660)","v":1148176.1990771748},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1148176.1990771748},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":1148176.1990771748},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y660)","v":1148176.1990771748},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":391.42835767681936},{"$f":"EXPENSES!G152","v":11235.76},{"$f":"+Adjustments!V660","v":391.42835767681936},null,{"$f":"SUM($F$661:$H$661)","v":11627.18835767682},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":11627.18835767682},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":11627.18835767682},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":39044.687434851643},{"$f":"SUM(F660:F661)","v":1120758.7},{"$f":"SUM(G660:G661)","v":39044.687434851643},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1159803.3874348516},null,null,null,{"$f":"SUM(M660:M661)","v":1148176.1990771748},{"$f":"SUM(N660:N661)","v":11627.18835767682},null,null,{"$f":"SUM(Q660:Q661)","v":1148176.1990771748},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":11627.18835767682},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y662)","v":1148176.1990771748},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!V664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":0},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!V665","v":0},null,{"$f":"SUM($F$666:$H$666)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":0},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":0},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":0},{"$f":"SUM(F665:F666)","v":0},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},null,null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":0},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":0},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y667)","v":0},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":0},{"$f":"EXPENSES!G161","v":0},{"$f":"+Adjustments!V669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":0},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":0},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y670)","v":0},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":-5.3094399999999951},{"$f":"EXPENSES!G162","v":43.519999999999996},{"$f":"+Adjustments!V670","v":-5.3094399999999951},null,{"$f":"SUM($F$671:$H$671)","v":38.210560000000001},null,null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":38.210560000000001},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":38.210560000000001},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":-5.3094399999999951},{"$f":"SUM(F670:F671)","v":43.519999999999996},{"$f":"SUM(G670:G671)","v":-5.3094399999999951},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":38.210560000000001},null,null,null,{"$f":"SUM(M670:M671)","v":0},{"$f":"SUM(N670:N671)","v":38.210560000000001},null,null,{"$f":"SUM(Q670:Q671)","v":0},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":38.210560000000001},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y672)","v":0},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":-355829.19264816493},{"$f":"EXPENSES!G166","v":19547027.859999999},{"$f":"+Adjustments!V674","v":-355829.19264816493},null,{"$f":"SUM($F$675:$H$675)","v":19191198.667351834},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":19191198.667351834},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":19191198.667351834},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y675)","v":19191198.667351834},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":-9880.4564134699758},{"$f":"EXPENSES!G167","v":542770.40999999992},{"$f":"+Adjustments!V675","v":-9880.4564134699758},null,{"$f":"SUM($F$676:$H$676)","v":532889.95358652994},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":532889.95358652994},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":532889.95358652994},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":-365709.6490616349},{"$f":"SUM(F675:F676)","v":20089798.27},{"$f":"SUM(G675:G676)","v":-365709.6490616349},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":19724088.620938364},null,null,null,{"$f":"SUM(M675:M676)","v":19191198.667351834},{"$f":"SUM(N675:N676)","v":532889.95358652994},null,null,{"$f":"SUM(Q675:Q676)","v":19191198.667351834},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":532889.95358652994},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y677)","v":19191198.667351834},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":87306.03729868494},{"$f":"EXPENSES!G171","v":3237145.33},{"$f":"+Adjustments!V679","v":87306.03729868494},null,{"$f":"SUM($F$680:$H$680)","v":3324451.367298685},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":3324451.367298685},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":3324451.367298685},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y680)","v":3324451.367298685},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":2541.143223086081},{"$f":"EXPENSES!G172","v":94220.859999999986},{"$f":"+Adjustments!V680","v":2541.143223086081},null,{"$f":"SUM($F$681:$H$681)","v":96762.003223086067},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":96762.003223086067},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":96762.003223086067},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":89847.180521771021},{"$f":"SUM(F680:F681)","v":3331366.19},{"$f":"SUM(G680:G681)","v":89847.180521771021},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":3421213.3705217713},null,null,null,{"$f":"SUM(M680:M681)","v":3324451.367298685},{"$f":"SUM(N680:N681)","v":96762.003223086067},null,null,{"$f":"SUM(Q680:Q681)","v":3324451.367298685},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":96762.003223086067},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y682)","v":3324451.367298685},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":70255.847267678007},{"$f":"EXPENSES!G176","v":2732653.6699999995},{"$f":"+Adjustments!V684","v":70255.847267678007},null,{"$f":"SUM($F$685:$H$685)","v":2802909.5172676775},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":2802909.5172676775},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":2802909.5172676775},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y685)","v":2802909.5172676775},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":5554.387456715689},{"$f":"EXPENSES!G177","v":216042.05000000002},{"$f":"+Adjustments!V685","v":5554.387456715689},null,{"$f":"SUM($F$686:$H$686)","v":221596.43745671571},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":221596.43745671571},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":221596.43745671571},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":75810.234724393697},{"$f":"SUM(F685:F686)","v":2948695.7199999993},{"$f":"SUM(G685:G686)","v":75810.234724393697},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":3024505.9547243933},null,null,null,{"$f":"SUM(M685:M686)","v":2802909.5172676775},{"$f":"SUM(N685:N686)","v":221596.43745671571},null,null,{"$f":"SUM(Q685:Q686)","v":2802909.5172676775},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":221596.43745671571},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y687)","v":2802909.5172676775},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":52181.199755042791},{"$f":"EXPENSES!G181","v":1941322.53},{"$f":"+Adjustments!V689","v":52181.199755042791},null,{"$f":"SUM($F$690:$H$690)","v":1993503.7297550428},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":1993503.7297550428},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":1993503.7297550428},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y690)","v":1993503.7297550428},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":1625.0837392414905},{"$f":"EXPENSES!G182","v":60458.780000000006},{"$f":"+Adjustments!V690","v":1625.0837392414905},null,{"$f":"SUM($F$691:$H$691)","v":62083.863739241497},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":62083.863739241497},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":62083.863739241497},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":53806.283494284282},{"$f":"SUM(F690:F691)","v":2001781.31},{"$f":"SUM(G690:G691)","v":53806.283494284282},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":2055587.5934942844},null,null,null,{"$f":"SUM(M690:M691)","v":1993503.7297550428},{"$f":"SUM(N690:N691)","v":62083.863739241497},null,null,{"$f":"SUM(Q690:Q691)","v":1993503.7297550428},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":62083.863739241497},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y692)","v":1993503.7297550428},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":278878.19642106071},{"$f":"EXPENSES!G186","v":19815499.93},{"$f":"+Adjustments!V694","v":278878.19642106071},null,{"$f":"SUM($F$695:$H$695)","v":20094378.12642106},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":20094378.12642106},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":20094378.12642106},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y695)","v":20094378.12642106},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":18670.404494659975},{"$f":"EXPENSES!G187","v":1326612.8499999999},{"$f":"+Adjustments!V695","v":18670.404494659975},null,{"$f":"SUM($F$696:$H$696)","v":1345283.2544946598},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":1345283.2544946598},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":1345283.2544946598},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":297548.60091572069},{"$f":"SUM(F695:F696)","v":21142112.780000001},{"$f":"SUM(G695:G696)","v":297548.60091572069},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":21439661.38091572},null,null,null,{"$f":"SUM(M695:M696)","v":20094378.12642106},{"$f":"SUM(N695:N696)","v":1345283.2544946598},null,null,{"$f":"SUM(Q695:Q696)","v":20094378.12642106},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":1345283.2544946598},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y697)","v":20094378.12642106},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":5286.0350940037461},{"$f":"EXPENSES!G191","v":178160.5},{"$f":"+Adjustments!V699","v":5286.0350940037461},null,{"$f":"SUM($F$700:$H$700)","v":183446.53509400375},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":183446.53509400375},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":183446.53509400375},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y700)","v":183446.53509400375},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":23.708762171842295},{"$f":"EXPENSES!G192","v":799.07999999999993},{"$f":"+Adjustments!V700","v":23.708762171842295},null,{"$f":"SUM($F$701:$H$701)","v":822.78876217184222},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":822.78876217184222},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":822.78876217184222},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":5309.743856175588},{"$f":"SUM(F700:F701)","v":178959.58},{"$f":"SUM(G700:G701)","v":5309.743856175588},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":184269.32385617559},null,null,null,{"$f":"SUM(M700:M701)","v":183446.53509400375},{"$f":"SUM(N700:N701)","v":822.78876217184222},null,null,{"$f":"SUM(Q700:Q701)","v":183446.53509400375},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":822.78876217184222},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y702)","v":183446.53509400375},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":0},{"$f":"EXPENSES!G196","v":0},{"$f":"+Adjustments!V704","v":0},null,{"$f":"SUM($F$705:$H$705)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":0},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":0},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y705)","v":0},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":0},{"$f":"EXPENSES!G197","v":0},{"$f":"+Adjustments!V705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":0},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":0},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":0},{"$f":"SUM(F705:F706)","v":0},{"$f":"SUM(G705:G706)","v":0},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":0},null,null,null,{"$f":"SUM(M705:M706)","v":0},{"$f":"SUM(N705:N706)","v":0},null,null,{"$f":"SUM(Q705:Q706)","v":0},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":0},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y707)","v":0},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":0},{"$f":"EXPENSES!G201","v":0},{"$f":"+Adjustments!V709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":0},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":0},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y710)","v":0},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":0},{"$f":"EXPENSES!G202","v":0},{"$f":"+Adjustments!V710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":0},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":0},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":0},{"$f":"SUM(F710:F711)","v":0},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":0},null,null,null,{"$f":"SUM(M710:M711)","v":0},{"$f":"SUM(N710:N711)","v":0},null,null,{"$f":"SUM(Q710:Q711)","v":0},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":0},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y712)","v":0},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":-194897.27362865023},{"$f":"EXPENSES!G206","v":9256882.1100000013},{"$f":"+Adjustments!V714","v":-194897.27362865023},null,{"$f":"SUM($F$715:$H$715)","v":9061984.836371351},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9061984.836371351},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":9061984.836371351},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y715)","v":9061984.836371351},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":-938.02808023197576},{"$f":"EXPENSES!G207","v":44552.78},{"$f":"+Adjustments!V715","v":-938.02808023197576},null,{"$f":"SUM($F$716:$H$716)","v":43614.751919768023},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":43614.751919768023},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":43614.751919768023},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":-195835.30170888221},{"$f":"SUM(F715:F716)","v":9301434.8900000006},{"$f":"SUM(G715:G716)","v":-195835.30170888221},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9105599.5882911198},null,null,null,{"$f":"SUM(M715:M716)","v":9061984.836371351},{"$f":"SUM(N715:N716)","v":43614.751919768023},null,null,{"$f":"SUM(Q715:Q716)","v":9061984.836371351},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":43614.751919768023},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y717)","v":9061984.836371351},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":39278.694994268939},{"$f":"EXPENSES!G211","v":3636508.45},{"$f":"+Adjustments!V719","v":39278.694994268939},null,{"$f":"SUM($F$720:$H$720)","v":3675787.1449942691},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":3675787.1449942691},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":3675787.1449942691},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y720)","v":3675787.1449942691},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":492.97169756428048},{"$f":"EXPENSES!G212","v":45640.41},{"$f":"+Adjustments!V720","v":492.97169756428048},null,{"$f":"SUM($F$721:$H$721)","v":46133.381697564284},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":46133.381697564284},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":46133.381697564284},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":39771.666691833219},{"$f":"SUM(F720:F721)","v":3682148.8600000003},{"$f":"SUM(G720:G721)","v":39771.666691833219},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":3721920.5266918335},null,null,null,{"$f":"SUM(M720:M721)","v":3675787.1449942691},{"$f":"SUM(N720:N721)","v":46133.381697564284},null,null,{"$f":"SUM(Q720:Q721)","v":3675787.1449942691},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":46133.381697564284},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y722)","v":3675787.1449942691},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":7939.6687737369793},{"$f":"EXPENSES!G216","v":354032.82999999996},{"$f":"+Adjustments!V724","v":7939.6687737369793},null,{"$f":"SUM($F$725:$H$725)","v":361972.49877373694},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":361972.49877373694},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":361972.49877373694},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y725)","v":361972.49877373694},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":246.30784821622728},{"$f":"EXPENSES!G217","v":10982.960000000001},{"$f":"+Adjustments!V725","v":246.30784821622728},null,{"$f":"SUM($F$726:$H$726)","v":11229.267848216228},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":11229.267848216228},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":11229.267848216228},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":8185.9766219532066},{"$f":"SUM(F725:F726)","v":365015.79},{"$f":"SUM(G725:G726)","v":8185.9766219532066},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":373201.76662195317},null,null,null,{"$f":"SUM(M725:M726)","v":361972.49877373694},{"$f":"SUM(N725:N726)","v":11229.267848216228},null,null,{"$f":"SUM(Q725:Q726)","v":361972.49877373694},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":11229.267848216228},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y727)","v":361972.49877373694},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":21868.514980501728},{"$f":"EXPENSES!G221","v":989679.94000000029},{"$f":"+Adjustments!V729","v":21868.514980501728},null,{"$f":"SUM($F$730:$H$730)","v":1011548.454980502},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":1011548.454980502},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":1011548.454980502},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y730)","v":1011548.454980502},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":1009.6975577084449},{"$f":"EXPENSES!G222","v":45694.80000000001},{"$f":"+Adjustments!V730","v":1009.6975577084449},null,{"$f":"SUM($F$731:$H$731)","v":46704.497557708455},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":46704.497557708455},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":46704.497557708455},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":22878.212538210173},{"$f":"SUM(F730:F731)","v":1035374.7400000003},{"$f":"SUM(G730:G731)","v":22878.212538210173},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":1058252.9525382104},null,null,null,{"$f":"SUM(M730:M731)","v":1011548.454980502},{"$f":"SUM(N730:N731)","v":46704.497557708455},null,null,{"$f":"SUM(Q730:Q731)","v":1011548.454980502},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":46704.497557708455},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y732)","v":1011548.454980502},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":12141.041545757442},{"$f":"EXPENSES!G226","v":943108.27},{"$f":"+Adjustments!V734","v":12141.041545757442},null,{"$f":"SUM($F$735:$H$735)","v":955249.31154575746},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":955249.31154575746},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":955249.31154575746},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y735)","v":955249.31154575746},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":1826.5660283637117},{"$f":"EXPENSES!G227","v":141886.47},{"$f":"+Adjustments!V735","v":1826.5660283637117},null,{"$f":"SUM($F$736:$H$736)","v":143713.03602836371},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":143713.03602836371},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":143713.03602836371},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":13967.607574121153},{"$f":"SUM(F735:F736)","v":1084994.74},{"$f":"SUM(G735:G736)","v":13967.607574121153},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":1098962.3475741211},null,null,null,{"$f":"SUM(M735:M736)","v":955249.31154575746},{"$f":"SUM(N735:N736)","v":143713.03602836371},null,null,{"$f":"SUM(Q735:Q736)","v":955249.31154575746},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":143713.03602836371},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y737)","v":955249.31154575746},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!V739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!V740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},null,null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!V744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!V745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},null,null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":336668.21549571276},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":71748634.719999984},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":336668.21549571276},0,72085302.935495719,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":72085302.935495719},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":72085302.935495719},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y750)","v":72085302.935495719},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":40415.284490660073},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":3092802.3},40415.284490660073,0,3133217.5844906592,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":3133217.5844906592},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":3133217.5844906592},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":377083.49998637283},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":74841437.019999996},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":377083.49998637283},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":75218520.519986361},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":72085302.935495719},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":3133217.5844906592},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":72085302.935495719},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":3133217.5844906592},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y753)","v":72085302.935495719},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":18486.117576875375},{"$f":"EXPENSES!G249","v":663055.30999999994},{"$f":"+Adjustments!V757","v":18486.117576875375},null,{"$f":"SUM($F$758:$H$758)","v":681541.42757687531},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":681541.42757687531},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":681541.42757687531},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y758)","v":681541.42757687531},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":518.43351618238012},{"$f":"EXPENSES!G250","v":18595.04},{"$f":"+Adjustments!V758","v":518.43351618238012},null,{"$f":"SUM($F$759:$H$759)","v":19113.473516182381},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":19113.473516182381},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":19113.473516182381},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":19004.551093057755},{"$f":"SUM(F758:F759)","v":681650.35},{"$f":"SUM(G758:G759)","v":19004.551093057755},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":700654.90109305771},null,null,null,{"$f":"SUM(M758:M759)","v":681541.42757687531},{"$f":"SUM(N758:N759)","v":19113.473516182381},null,null,{"$f":"SUM(Q758:Q759)","v":681541.42757687531},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":19113.473516182381},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y760)","v":681541.42757687531},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":35217.282717384398},{"$f":"EXPENSES!G254","v":1316999.42},{"$f":"+Adjustments!V762","v":35217.282717384398},null,{"$f":"SUM($F$763:$H$763)","v":1352216.7027173843},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":1352216.7027173843},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":1352216.7027173843},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y763)","v":1352216.7027173843},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":1089.2376084763455},{"$f":"EXPENSES!G255","v":40733.56},{"$f":"+Adjustments!V763","v":1089.2376084763455},null,{"$f":"SUM($F$764:$H$764)","v":41822.797608476343},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":41822.797608476343},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":41822.797608476343},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":36306.520325860743},{"$f":"SUM(F763:F764)","v":1357732.98},{"$f":"SUM(G763:G764)","v":36306.520325860743},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":1394039.5003258607},null,null,null,{"$f":"SUM(M763:M764)","v":1352216.7027173843},{"$f":"SUM(N763:N764)","v":41822.797608476343},null,null,{"$f":"SUM(Q763:Q764)","v":1352216.7027173843},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":41822.797608476343},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y765)","v":1352216.7027173843},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":209637.75202847831},{"$f":"EXPENSES!G259","v":7772289.3399999989},{"$f":"+Adjustments!V767","v":209637.75202847831},null,{"$f":"SUM($F$768:$H$768)","v":7981927.0920284772},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":7981927.0920284772},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":7981927.0920284772},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y768)","v":7981927.0920284772},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":5881.2178153386922},{"$f":"EXPENSES!G260","v":218045.3},{"$f":"+Adjustments!V768","v":5881.2178153386922},null,{"$f":"SUM($F$769:$H$769)","v":223926.51781533868},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":223926.51781533868},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":223926.51781533868},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":215518.969843817},{"$f":"SUM(F768:F769)","v":7990334.6399999987},{"$f":"SUM(G768:G769)","v":215518.969843817},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":8205853.6098438157},null,null,null,{"$f":"SUM(M768:M769)","v":7981927.0920284772},{"$f":"SUM(N768:N769)","v":223926.51781533868},null,null,{"$f":"SUM(Q768:Q769)","v":7981927.0920284772},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":223926.51781533868},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y770)","v":7981927.0920284772},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":28469.231379533536},{"$f":"EXPENSES!G264","v":902120.89999999979},{"$f":"+Adjustments!V772","v":28469.231379533536},null,{"$f":"SUM($F$773:$H$773)","v":930590.13137953333},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":930590.13137953333},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":930590.13137953333},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y773)","v":930590.13137953333},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":1106.2503260687081},{"$f":"EXPENSES!G265","v":35054.39},{"$f":"+Adjustments!V773","v":1106.2503260687081},null,{"$f":"SUM($F$774:$H$774)","v":36160.640326068708},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":36160.640326068708},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":36160.640326068708},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":29575.481705602244},{"$f":"SUM(F773:F774)","v":937175.2899999998},{"$f":"SUM(G773:G774)","v":29575.481705602244},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":966750.77170560206},null,null,null,{"$f":"SUM(M773:M774)","v":930590.13137953333},{"$f":"SUM(N773:N774)","v":36160.640326068708},null,null,{"$f":"SUM(Q773:Q774)","v":930590.13137953333},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":36160.640326068708},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y775)","v":930590.13137953333},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":0},{"$f":"EXPENSES!G269","v":0},{"$f":"+Adjustments!V777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":0},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":0},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y778)","v":0},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":0},{"$f":"EXPENSES!G270","v":0},{"$f":"+Adjustments!V778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":0},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":0},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":0},{"$f":"SUM(F778:F779)","v":0},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":0},null,null,null,{"$f":"SUM(M778:M779)","v":0},{"$f":"SUM(N778:N779)","v":0},null,null,{"$f":"SUM(Q778:Q779)","v":0},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":0},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y780)","v":0},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":354454.37090468558},{"$f":"EXPENSES!G274","v":724250.47000000009},{"$f":"+Adjustments!V782","v":354454.37090468558},null,{"$f":"SUM($F$783:$H$783)","v":1078704.8409046857},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":1078704.8409046857},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":1078704.8409046857},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y783)","v":1078704.8409046857},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-73790.3020509833},{"$f":"EXPENSES!G275","v":102326.5},{"$f":"+Adjustments!V783","v":-73790.3020509833},null,{"$f":"SUM($F$784:$H$784)","v":28536.1979490167},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":28536.1979490167},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":28536.1979490167},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":280664.06885370228},{"$f":"SUM(F783:F784)","v":826576.97000000009},{"$f":"SUM(G783:G784)","v":280664.06885370228},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":1107241.0388537024},null,null,null,{"$f":"SUM(M783:M784)","v":1078704.8409046857},{"$f":"SUM(N783:N784)","v":28536.1979490167},null,null,{"$f":"SUM(Q783:Q784)","v":1078704.8409046857},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":28536.1979490167},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y785)","v":1078704.8409046857},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-188387.96999999997},{"$f":"EXPENSES!G279","v":188387.96999999997},{"$f":"+Adjustments!V787","v":-188387.96999999997},null,{"$f":"SUM(F788:H788)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":0},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!V788","v":0},null,{"$f":"SUM(F789:H789)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-188387.96999999997},{"$f":"SUM(F788:F789)","v":188387.96999999997},{"$f":"SUM(G788:G789)","v":-188387.96999999997},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},null,null,null,{"$f":"SUM(M788:M789)","v":0},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":0},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-1369185.2400000002},{"$f":"EXPENSES!G284","v":1369185.2400000002},{"$f":"+Adjustments!V792","v":-1369185.2400000002},null,{"$f":"SUM(F793:H793)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!V793","v":0},null,{"$f":"SUM(F794:H794)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-1369185.2400000002},{"$f":"SUM(F793:F794)","v":1369185.2400000002},{"$f":"SUM(G793:G794)","v":-1369185.2400000002},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},null,null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!V797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!V798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},null,null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-911308.45539304276},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":12936288.649999999},-911308.45539304276,0,12024980.194606956,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":12024980.194606956},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":12024980.194606956},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":12024980.194606956},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-65195.162784917164},414754.79,-65195.162784917164,0,349559.62721508287,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":349559.62721508287},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":349559.62721508287},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-976503.61817796039},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":13351043.439999999},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-976503.61817796039},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":12374539.821822038},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":12024980.194606956},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":349559.62721508287},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":12024980.194606956},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":349559.62721508287},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y806)","v":12024980.194606956},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":16823.067101316177},{"$f":"EXPENSES!G303","v":571104.71},{"$f":"+Adjustments!V810","v":16823.067101316177},null,{"$f":"SUM($F$811:$H$811)","v":587927.77710131614},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":587927.77710131614},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":587927.77710131614},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y811)","v":587927.77710131614},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":474.1296833242468},{"$f":"EXPENSES!G304","v":16095.619999999997},{"$f":"+Adjustments!V811","v":474.1296833242468},null,{"$f":"SUM($F$812:$H$812)","v":16569.749683324244},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":16569.749683324244},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":16569.749683324244},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":17297.196784640422},{"$f":"SUM(F811:F812)","v":587200.32999999996},{"$f":"SUM(G811:G812)","v":17297.196784640422},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":604497.52678464039},null,null,null,{"$f":"SUM(M811:M812)","v":587927.77710131614},{"$f":"SUM(N811:N812)","v":16569.749683324244},null,null,{"$f":"SUM(Q811:Q812)","v":587927.77710131614},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":16569.749683324244},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y813)","v":587927.77710131614},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":30202120.516580001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-29486733.856079098},{"$f":"EXPENSES!G308","v":31287216.030000005},{"$f":"+Adjustments!V815","v":-29625869.006079096},null,{"$f":"SUM($F$816:$H$816)","v":1661347.0239209086},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":1661347.0239209086},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":1661347.0239209086},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y816)","v":1661347.0239209086},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-135796.4448847787},{"$f":"EXPENSES!G309","v":181272.91},{"$f":"+Adjustments!V816","v":-135796.4448847787},null,{"$f":"SUM($F$817:$H$817)","v":45476.465115221305},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":45476.465115221305},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":45476.465115221305},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-29761665.450963873},{"$f":"SUM(F816:F817)","v":31468488.940000005},{"$f":"SUM(G816:G817)","v":-29761665.450963873},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":1706823.4890361298},null,null,null,{"$f":"SUM(M816:M817)","v":1661347.0239209086},{"$f":"SUM(N816:N817)","v":45476.465115221305},null,null,{"$f":"SUM(Q816:Q817)","v":1661347.0239209086},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":45476.465115221305},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y818)","v":1661347.0239209086},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":5231.0755699997535},{"$f":"EXPENSES!G313","v":747296.51000000013},{"$f":"+Adjustments!V820","v":5231.0755699997535},null,{"$f":"SUM($F$821:$H$821)","v":752527.58556999988},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":752527.58556999988},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":752527.58556999988},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y821)","v":752527.58556999988},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":80.127389999997831},{"$f":"EXPENSES!G314","v":11446.77},{"$f":"+Adjustments!V821","v":80.127389999997831},null,{"$f":"SUM($F$822:$H$822)","v":11526.897389999998},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":11526.897389999998},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":11526.897389999998},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":5311.2029599997513},{"$f":"SUM(F821:F822)","v":758743.28000000014},{"$f":"SUM(G821:G822)","v":5311.2029599997513},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":764054.48295999994},null,null,null,{"$f":"SUM(M821:M822)","v":752527.58556999988},{"$f":"SUM(N821:N822)","v":11526.897389999998},null,null,{"$f":"SUM(Q821:Q822)","v":752527.58556999988},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":11526.897389999998},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y823)","v":752527.58556999988},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!V825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!V826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},null,null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-29603814.863407783},{"$f":"F811+F816+F821+F826","v":32605617.250000007},{"$f":"G811+G816+G821+G826","v":-29603814.863407783},{"$f":"H811+H816+H821+H826","v":0},3001802.3865922242,null,null,null,{"$f":"M811+M816+M821+M826","v":3001802.3865922242},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":3001802.3865922242},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y831)","v":3001802.3865922242},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-135242.18781145444},{"$f":"F812+F817+F822+F827","v":208815.3},-135242.18781145444,0,73573.11218854555,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":73573.11218854555},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":73573.11218854555},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-29739057.051219232},{"$f":"F813+F818+F823+F828","v":32814432.550000004},{"$f":"G813+G818+G823+G828","v":-29739057.051219232},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":3075375.4987807702},null,null,null,{"$f":"M813+M818+M823+M828","v":3001802.3865922242},{"$f":"N813+N818+N823+N828","v":73573.11218854555},null,null,{"$f":"Q813+Q818+Q823+Q828","v":3001802.3865922242},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":73573.11218854555},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y834)","v":3001802.3865922242},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":-2004545.1869429857},{"$f":"EXPENSES!G331","v":6433804.209999999},{"$f":"Adjustments!V838","v":-2004545.1869429857},null,{"$f":"SUM(F839:H839)","v":4429259.0230570138},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":4429259.0230570138},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":4429259.0230570138},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y839)","v":4429259.0230570138},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":-60501.252976193558},{"$f":"EXPENSES!G332","v":220831.49},{"$f":"Adjustments!V839","v":-60501.252976193558},null,{"$f":"SUM(F840:H840)","v":160330.23702380643},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":160330.23702380643},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":160330.23702380643},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":-2065046.4399191791},{"$f":"SUM(F839:F840)","v":6654635.6999999993},{"$f":"Adjustments!V840","v":-2065046.4399191791},null,{"$f":"SUM(I839:I840)","v":4589589.2600808199},null,null,null,{"$f":"SUM(M839:M840)","v":4429259.0230570138},{"$f":"SUM(N839:N840)","v":160330.23702380643},null,null,{"$f":"SUM(Q839:Q840)","v":4429259.0230570138},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":160330.23702380643},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y841)","v":4429259.0230570138},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":-460041.85575905023},{"$f":"EXPENSES!G335","v":2206280.42},{"$f":"Adjustments!V842","v":-460041.85575905023},null,{"$f":"SUM(F844:H844)","v":1746238.5642409497},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":1746238.5642409497},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":1746238.5642409497},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y844)","v":1746238.5642409497},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":-13050.932084866698},{"$f":"EXPENSES!G336","v":102550.36000000002},{"$f":"Adjustments!V843","v":-13050.932084866698},null,{"$f":"SUM(F845:H845)","v":89499.427915133318},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":89499.427915133318},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":89499.427915133318},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":-473092.78784391691},{"$f":"SUM(F844:F845)","v":2308830.7799999998},{"$f":"Adjustments!V844","v":-473092.78784391691},null,{"$f":"SUM(I844:I845)","v":1835737.992156083},null,null,null,{"$f":"SUM(M844:M845)","v":1746238.5642409497},{"$f":"SUM(N844:N845)","v":89499.427915133318},null,null,{"$f":"SUM(Q844:Q845)","v":1746238.5642409497},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":89499.427915133318},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y846)","v":1746238.5642409497},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":0},{"$f":"EXPENSES!G339","v":-17517475.330000002},{"$f":"Adjustments!V846","v":0},null,{"$f":"SUM(F849:H849)","v":-17517475.330000002},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-17517475.330000002},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-17517475.330000002},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y849)","v":-17517475.330000002},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":0},{"$f":"EXPENSES!G340","v":-601232.58000000007},{"$f":"Adjustments!V847","v":0},null,{"$f":"SUM(F850:H850)","v":-601232.58000000007},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-601232.58000000007},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-601232.58000000007},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":0},{"$f":"SUM(F849:F850)","v":-18118707.910000004},{"$f":"Adjustments!V848","v":0},null,{"$f":"SUM(I849:I850)","v":-18118707.910000004},null,null,null,{"$f":"SUM(M849:M850)","v":-17517475.330000002},{"$f":"SUM(N849:N850)","v":-601232.58000000007},null,null,{"$f":"SUM(Q849:Q850)","v":-17517475.330000002},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-601232.58000000007},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y851)","v":-17517475.330000002},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":956599.09692607075},{"$f":"EXPENSES!G343","v":36783424.729999997},{"$f":"Adjustments!V850","v":956599.09692607075},null,{"$f":"SUM(F854:H854)","v":37740023.826926067},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":37740023.826926067},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":37740023.826926067},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y854)","v":37740023.826926067},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":37303.820011409931},{"$f":"EXPENSES!G344","v":1434417.26},{"$f":"Adjustments!V851","v":37303.820011409931},null,{"$f":"SUM(F855:H855)","v":1471721.0800114099},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":1471721.0800114099},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":1471721.0800114099},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":993902.91693748068},{"$f":"SUM(F854:F855)","v":38217841.989999995},{"$f":"Adjustments!V852","v":993902.91693748068},null,{"$f":"SUM(I854:I855)","v":39211744.90693748},null,null,null,{"$f":"SUM(M854:M855)","v":37740023.826926067},{"$f":"SUM(N854:N855)","v":1471721.0800114099},null,null,{"$f":"SUM(Q854:Q855)","v":37740023.826926067},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":1471721.0800114099},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y856)","v":37740023.826926067},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":9591.0274999999674},{"$f":"EXPENSES!G347","v":383641.1},{"$f":"Adjustments!V854","v":9591.0274999999674},null,{"$f":"SUM(F859:H859)","v":393232.12749999994},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":393232.12749999994},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":393232.12749999994},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y859)","v":393232.12749999994},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":329.35749999999643},{"$f":"EXPENSES!G348","v":13174.300000000001},{"$f":"Adjustments!V855","v":329.35749999999643},null,{"$f":"SUM(F860:H860)","v":13503.657499999998},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":13503.657499999998},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":13503.657499999998},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":9920.3849999999638},{"$f":"SUM(F859:F860)","v":396815.39999999997},{"$f":"Adjustments!V856","v":9920.3849999999638},null,{"$f":"SUM(I859:I860)","v":406735.78499999992},null,null,null,{"$f":"SUM(M859:M860)","v":393232.12749999994},{"$f":"SUM(N859:N860)","v":13503.657499999998},null,null,{"$f":"SUM(Q859:Q860)","v":393232.12749999994},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":13503.657499999998},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y861)","v":393232.12749999994},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":-326.93814999994356},{"$f":"EXPENSES!G351","v":-9341.0900000000838},{"$f":"Adjustments!V858","v":-326.93814999994356},null,{"$f":"SUM(F864:H864)","v":-9668.0281500000274},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":-9668.0281500000274},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":-9668.0281500000274},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y864)","v":-9668.0281500000274},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":277.64204999999129},{"$f":"EXPENSES!G352","v":7932.630000000001},{"$f":"Adjustments!V859","v":277.64204999999129},null,{"$f":"SUM(F865:H865)","v":8210.2720499999923},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":8210.2720499999923},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":8210.2720499999923},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":-49.296099999952276},{"$f":"SUM(F864:F865)","v":-1408.4600000000828},{"$f":"Adjustments!V860","v":-49.296099999952276},null,{"$f":"SUM(I864:I865)","v":-1457.7561000000351},null,null,null,{"$f":"SUM(M864:M865)","v":-9668.0281500000274},{"$f":"SUM(N864:N865)","v":8210.2720499999923},null,null,{"$f":"SUM(Q864:Q865)","v":-9668.0281500000274},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":8210.2720499999923},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y866)","v":-9668.0281500000274},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":11992355.389633782},{"$f":"EXPENSES!G355","v":-1017533.0900000005},{"$f":"Adjustments!V862","v":11992355.389633782},null,{"$f":"SUM(F869:H869)","v":10974822.299633782},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":10974822.299633782},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":10974822.299633782},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y869)","v":10974822.299633782},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":365243.15735348884},{"$f":"EXPENSES!G356","v":-55979.29},{"$f":"Adjustments!V863","v":365243.15735348884},null,{"$f":"SUM(F870:H870)","v":309263.86735348887},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":309263.86735348887},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":309263.86735348887},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":12357598.546987271},{"$f":"SUM(F869:F870)","v":-1073512.3800000006},{"$f":"Adjustments!V864","v":12357598.546987271},null,{"$f":"SUM(I869:I870)","v":11284086.166987272},null,null,null,{"$f":"SUM(M869:M870)","v":10974822.299633782},{"$f":"SUM(N869:N870)","v":309263.86735348887},null,null,{"$f":"SUM(Q869:Q870)","v":10974822.299633782},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":309263.86735348887},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y871)","v":10974822.299633782},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":7905},{"$f":"EXPENSES!G359","v":0},{"$f":"Adjustments!V866","v":7905},null,{"$f":"SUM(F874:H874)","v":7905},null,null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":7905},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":7905},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y874)","v":7905},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!V867","v":0},null,{"$f":"SUM(F875:H875)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":7905},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!V868","v":7905},null,{"$f":"SUM(I874:I875)","v":7905},null,null,null,{"$f":"SUM(M874:M875)","v":7905},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":7905},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y876)","v":7905},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!V870","v":0},null,{"$f":"SUM(F879:H879)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!V871","v":0},null,{"$f":"SUM(F880:H880)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!V872","v":0},null,{"$f":"SUM(I879:I880)","v":0},null,null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y881)","v":0},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":74437.080359198153},{"$f":"EXPENSES!G367","v":3353928.6100000003},{"$f":"Adjustments!V874","v":74437.080359198153},null,{"$f":"SUM(F884:H884)","v":3428365.6903591985},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":3428365.6903591985},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":3428365.6903591985},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y884)","v":3428365.6903591985},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":1225.8745267518243},{"$f":"EXPENSES!G368","v":54243.8},{"$f":"Adjustments!V875","v":1225.8745267518243},null,{"$f":"SUM(F885:H885)","v":55469.674526751827},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":55469.674526751827},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":55469.674526751827},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":75662.954885949977},{"$f":"SUM(F884:F885)","v":3408172.41},{"$f":"Adjustments!V876","v":75662.954885949977},null,{"$f":"SUM(I884:I885)","v":3483835.3648859505},null,null,null,{"$f":"SUM(M884:M885)","v":3428365.6903591985},{"$f":"SUM(N884:N885)","v":55469.674526751827},null,null,{"$f":"SUM(Q884:Q885)","v":3428365.6903591985},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":55469.674526751827},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y886)","v":3428365.6903591985},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":0},{"$f":"EXPENSES!G371","v":0},{"$f":"Adjustments!V878","v":0},null,{"$f":"SUM(F889:H889)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":0},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":0},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y889)","v":0},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":6933.2250200000126},{"$f":"EXPENSES!G372","v":182453.29},{"$f":"Adjustments!V879","v":6933.2250200000126},null,{"$f":"SUM(F890:H890)","v":189386.51502000002},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":189386.51502000002},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":189386.51502000002},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":6933.2250200000126},{"$f":"SUM(F889:F890)","v":182453.29},{"$f":"Adjustments!V880","v":6933.2250200000126},null,{"$f":"SUM(I889:I890)","v":189386.51502000002},null,null,null,{"$f":"SUM(M889:M890)","v":0},{"$f":"SUM(N889:N890)","v":189386.51502000002},null,null,{"$f":"SUM(Q889:Q890)","v":0},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":189386.51502000002},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y891)","v":0},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":13615.550270298379},{"$f":"EXPENSES!G375","v":733585.32000000007},{"$f":"Adjustments!V882","v":13615.550270298379},null,{"$f":"SUM(F894:H894)","v":747200.87027029844},null,null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":747200.87027029844},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":747200.87027029844},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y894)","v":747200.87027029844},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":680.32508808554849},{"$f":"EXPENSES!G376","v":36654.89},{"$f":"Adjustments!V883","v":680.32508808554849},null,{"$f":"SUM(F895:H895)","v":37335.215088085548},null,null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":37335.215088085548},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":37335.215088085548},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":14295.875358383928},{"$f":"SUM(F894:F895)","v":770240.21000000008},{"$f":"Adjustments!V884","v":14295.875358383928},null,{"$f":"SUM(I894:I895)","v":784536.08535838395},null,null,null,{"$f":"SUM(M894:M895)","v":747200.87027029844},{"$f":"SUM(N894:N895)","v":37335.215088085548},null,null,{"$f":"SUM(Q894:Q895)","v":747200.87027029844},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":37335.215088085548},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y896)","v":747200.87027029844},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":10589589.163837314},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":31350314.879999995},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":10589589.163837314},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},41939904.043837309,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":41939904.043837309},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":41939904.043837309},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":41939904.043837309},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":338441.21648867585},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":1395046.15},338441.21648867585,0,1733487.3664886758,null,null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":1733487.3664886758},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":1733487.3664886758},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":10928030.38032599},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":32745361.029999994},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":10928030.38032599},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":43673391.410325982},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":41939904.043837309},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":1733487.3664886758},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":41939904.043837309},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":1733487.3664886758},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y902)","v":41939904.043837309},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-19413586.971911833},{"$f":"F650+F753+F806+F834+F902","v":153409084.66},{"$f":"G650+G753+G806+G834+G902","v":-19413586.971911833},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":133995497.68808815},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":128716766.35852568},{"$f":"N650+N753+N806+N834+N902","v":5278731.3295625001},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":128716766.35852568},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":5278731.3295625001},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y905)","v":128716766.35852568},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":0},{"$f":"EXPENSES!G388","v":729372.99},{"$f":"+Adjustments!V900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":729372.99},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":705982.90012861788},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":23390.08987138217},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":705982.90012861788},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":23390.08987138217},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y913)","v":705982.90012861788},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":422196.71492758393},{"$f":"EXPENSES!G389","v":2490887.9800000004},{"$f":"+Adjustments!V901","v":422196.71492758393},null,{"$f":"SUM($F$914:$H$914)","v":2913084.6949275844},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":2913084.6949275844},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":2913084.6949275844},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":8467139.5463052094},{"$f":"EXPENSES!G390","v":79318523.680000007},{"$f":"+Adjustments!V902","v":8467139.5463052094},null,{"$f":"SUM($F$915:$H$915)","v":87785663.226305217},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":87785663.226305217},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":87785663.226305217},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y915)","v":87785663.226305217},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":9144491.9212899376},{"$f":"EXPENSES!G391","v":7309293.6300000008},{"$f":"+Adjustments!V903","v":9144491.9212899376},null,{"$f":"SUM($F$916:$H$916)","v":16453785.551289938},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":15966617.996401988},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":487167.55488795083},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":15966617.996401988},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":487167.55488795083},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y916)","v":15966617.996401988},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":18033828.182522729},{"$f":"SUM(F913:F916)","v":89848078.280000001},{"$f":"SUM(G913:G916)","v":18033828.182522729},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":107881906.46252275},null,null,null,{"$f":"SUM(M913:M916)","v":104458264.12283581},{"$f":"SUM(N913:N916)","v":3423642.3396869176},null,null,{"$f":"SUM(Q913:Q916)","v":104458264.12283581},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":3400252.2498155353},{"$f":"SUM(U913:U916)","v":23390.08987138217},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y917)","v":104458264.12283581},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":0},{"$f":"EXPENSES!G395","v":0},{"$f":"+Adjustments!V907","v":0},null,{"$f":"SUM($F$920:$H$920)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":0},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":0},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":0},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y920)","v":0},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!V908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":0},{"$f":"EXPENSES!G397","v":0},{"$f":"+Adjustments!V909","v":0},null,{"$f":"SUM($F$922:$H$922)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":0},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":0},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":-7733269.9576061256},{"$f":"EXPENSES!G398","v":33060.39},{"$f":"+Adjustments!V910","v":-33060.39},null,{"$f":"SUM($F$923:$H$923)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":-33060.39},{"$f":"SUM(F920:F923)","v":33060.39},{"$f":"SUM(G920:G923)","v":-33060.39},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},null,null,null,{"$f":"SUM(M920:M923)","v":0},{"$f":"SUM(N920:N923)","v":0},null,null,{"$f":"SUM(Q920:Q923)","v":0},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y924)","v":0},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":18000767.792522728},{"$f":"F917+F924","v":89881138.670000002},{"$f":"G917+G924","v":18000767.792522728},0,107881906.46252275,null,null,null,{"$f":"M917+M924","v":104458264.12283581},{"$f":"N917+N924","v":3423642.3396869176},null,null,{"$f":"Q917+Q924","v":104458264.12283581},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":3400252.2498155353},{"$f":"U917+U924","v":23390.08987138217},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y926)","v":104458264.12283581},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!V917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":187178.74590864801},{"$f":"EXPENSES!G406","v":1128961.8699999999},{"$f":"+Adjustments!V918","v":187178.74590864801},null,{"$f":"SUM($F$931:$H$931)","v":1316140.6159086479},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":1316140.6159086479},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":1316140.6159086479},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":4024486.8653001972},{"$f":"EXPENSES!G407","v":24273547.700000003},{"$f":"+Adjustments!V919","v":4024486.8653001972},null,{"$f":"SUM($F$932:$H$932)","v":28298034.5653002},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":28298034.5653002},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":28298034.5653002},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y932)","v":28298034.5653002},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":-7518475.9789474681},{"$f":"EXPENSES!G408","v":1096119.6000000001},{"$f":"+Adjustments!V920","v":181733.58865865762},null,{"$f":"SUM($F$933:$H$933)","v":1277853.1886586577},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1240018.2107148857},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":37834.977943772021},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1240018.2107148857},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":37834.977943772021},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y933)","v":1240018.2107148857},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":4393399.1998675028},{"$f":"SUM(F930:F933)","v":26498629.170000006},{"$f":"SUM(G930:G933)","v":4393399.1998675028},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":30892028.369867507},null,null,null,{"$f":"SUM(M930:M933)","v":29538052.776015084},{"$f":"SUM(N930:N933)","v":1353975.5938524199},null,null,{"$f":"SUM(Q930:Q933)","v":29538052.776015084},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":1353975.5938524199},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y934)","v":29538052.776015084},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":-734820.61009981949},{"$f":"EXPENSES!G411","v":-7866488.7799999956},{"$f":"+Adjustments!V923","v":6965388.9575063065},{"$f":"Taxes!C39","v":9606044.974074319},{"$f":"SUM($F$936:$H$936)","v":8704945.1515806299},null,null,null,{"$f":"Taxes!D35","v":42773746.030026332},{"$f":"Taxes!E35","v":-43091230.39148955},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":42773746.030026332},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$14","v":0},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-43091230.39148955},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$14","v":30506.228278735831},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y936)","v":42773746.030026332},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":-1674383.3199999984},{"$f":"+Adjustments!V925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":-1674383.3199999984},null,null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":-6472649.2995359357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!G415","v":36328379.219999999},{"$f":"+Adjustments!V927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":36328379.219999999},null,null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":-7580313.5699999994},{"$f":"EXPENSES!G417","v":7580313.5699999994},{"$f":"+Adjustments!V929","v":-7580313.5699999994},null,{"$f":"SUM($F$942:$H$942)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!V931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":3778474.587373809},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":60866449.860000007},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":3778474.587373809},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":9606044.974074319},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":74250969.421448141},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":72311798.80604142},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-41737254.797637127},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":72311798.80604142},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":0},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-41737254.797637127},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":30506.228278735831},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y950)","v":72311798.80604142},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":21779242.379896536},{"$f":"F926+F950","v":150747588.53},{"$f":"G926+G950","v":21779242.379896536},{"$f":"H926+H950","v":9606044.974074319},{"$f":"I926+I950","v":182132875.88397089},null,null,null,{"$f":"M926+M950","v":176770062.92887723},{"$f":"N926+N950","v":-38313612.457950212},null,null,{"$f":"Q926+Q950","v":176770062.92887723},{"$f":"R926+R950","v":0},null,{"$f":"T926+T950","v":-38337002.547821589},{"$f":"U926+U950","v":53896.318150118001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y953)","v":176770062.92887723},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":1138095.1399145126},{"$f":"F640+F905+F953","v":1149357630.1379251},{"$f":"G640+G905+G953","v":1138095.1399145126},{"$f":"H640+H905+H953","v":9606044.974074319},{"$f":"I640+I905+I953","v":1160101770.251914},null,null,null,{"$f":"M640+M905+M953","v":1123517827.727819},{"$f":"N640+N905+N953","v":-7092482.8889487125},null,null,{"$f":"Q640+Q905+Q953","v":305486829.28740293},{"$f":"R640+R905+R953","v":818030998.44041598},null,{"$f":"T640+T905+T953","v":-33058271.218259089},{"$f":"U640+U905+U953","v":25996294.557589117},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y956)","v":305486829.28740293},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":10628.560903298001},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!V950","v":10628.560903298001},null,{"$f":"SUM(F966:H966)","v":21511.640903298001},null,null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":21511.640903298001},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":21511.640903298001},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H977","v":2161312.959040002},{"$f":"'Rate Base'!$AE$16","v":2213069.2999999998},{"$f":"+Adjustments!V951","v":2161312.959040002},null,{"$f":"SUM(F967:H967)","v":4374382.2590400018},null,null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":4374382.2590400018},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":4374382.2590400018},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y967)","v":4374382.2590400018},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H979","v":2171941.5199433002},{"$f":"SUM(F966:F967)","v":2223952.38},{"$f":"SUM(G966:G967)","v":2171941.5199433002},null,{"$f":"SUM(I966:I967)","v":4395893.8999432996},null,null,null,{"$f":"SUM(M966:M967)","v":4374382.2590400018},{"$f":"SUM(N966:N967)","v":21511.640903298001},null,null,{"$f":"SUM(Q966:Q967)","v":4374382.2590400018},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":21511.640903298001},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":4374382.2590400018},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H980","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H982","v":-394806.15342000005},{"$f":"'Rate Base'!$AE$21","v":6266764.3399999999},{"$f":"+Adjustments!V956","v":-394806.15342000005},null,{"$f":"SUM(F972:H972)","v":5871958.1865799995},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5683651.7486008462},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":188306.4379791531},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5683651.7486008462},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":188306.4379791531},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y972)","v":5683651.7486008462},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H983","v":-90575.373420000004},{"$f":"'Rate Base'!$AE$22","v":1437704.3400000003},{"$f":"+Adjustments!V957","v":-90575.373420000004},null,1347128.9665800002,null,null,"Sales",1303928.2064357996,43200.760144200562,null,"G",1303928.2064357996,0,"PT",0,43200.760144200562,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y973)","v":1303928.2064357996},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H984","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!V958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47320464.566403247,1567785.7335667512,null,"G",47320464.566403247,0,"PT",0,1567785.7335667512,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y974)","v":47320464.566403247},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H985","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!V959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15614401.126198607,517324.49265139317,null,"G",15614401.126198607,0,"PT",0,517324.49265139317,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y975)","v":15614401.126198607},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H986","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!V960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2443160.7557221707,80944.948717829539,null,"G",2443160.7557221707,0,"PT",0,80944.948717829539,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y976)","v":2443160.7557221707},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H987","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!V961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51709.580671334166,1713.2025986658375,null,"G",51709.580671334166,0,"PT",0,1713.2025986658375,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y977)","v":51709.580671334166},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H988","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!V962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109910.40417941484,3641.4681305851655,null,"G",109910.40417941484,0,"PT",0,3641.4681305851655,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y978)","v":109910.40417941484},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H989","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H990","v":-5037992.5680000009},{"$f":"SUM(F972:F978)","v":79968136},{"$f":"SUM(G972:G978)","v":-5037992.5680000009},null,{"$f":"SUM(I972:I978)","v":74930143.431999996},null,null,null,{"$f":"SUM(M972:M978)","v":72527226.388211414},{"$f":"SUM(N972:N978)","v":2402917.0437885788},null,null,{"$f":"SUM(Q972:Q978)","v":72527226.388211414},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2402917.0437885788},null,{"$f":"SUM(W972:W978)","v":72527226.388211414},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"364","LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",null,{"$f":"'Rate Base'!AI33","v":0},{"$f":"Adjustments!V968","v":0},null,{"$f":"SUM(F984:H984)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":0},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":0},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y984)","v":0},null,975]
[null,null,null,"Utah",null,{"$f":"'Rate Base'!AI34","v":0},{"$f":"Adjustments!V969","v":152657187.24605334},null,{"$f":"SUM(F985:H985)","v":152657187.24605334},null,null,"Utah",152657187.24605334,0,null,"G",{"$f":"IF(P985=\"G\",M985,IF(P985=\"PT\",0,ERR))","v":152657187.24605334},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y985)","v":152657187.24605334},null,976]
[null,null,null,"Total",null,{"$f":"SUM(F984:F985)","v":0},{"$f":"SUM(G984:G985)","v":152657187.24605334},null,{"$f":"SUM(I984:I985)","v":152657187.24605334},null,null,null,{"$f":"SUM(M984:M985)","v":152657187.24605334},{"$f":"SUM(N984:N985)","v":0},null,null,{"$f":"SUM(Q984:Q985)","v":152657187.24605334},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":0},null,null,{"$f":"SUM(W984:W985)","v":152657187.24605334},null,977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",null,{"$f":"'Rate Base'!AI38","v":0},{"$f":"Adjustments!V973","v":0},null,{"$f":"SUM(F989:H989)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":0},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":0},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y989)","v":0},null,980]
[null,null,null,"Utah",null,{"$f":"'Rate Base'!AI39","v":0},{"$f":"Adjustments!V974","v":13855722.492916672},null,{"$f":"SUM(F990:H990)","v":13855722.492916672},null,null,"Utah",13855722.492916672,0,null,"G",{"$f":"IF(P990=\"G\",M990,IF(P990=\"PT\",0,ERR))","v":13855722.492916672},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y990)","v":13855722.492916672},null,981]
[null,null,null,"Total",null,{"$f":"SUM(F989:F990)","v":0},{"$f":"SUM(G989:G990)","v":13855722.492916672},null,{"$f":"SUM(I989:I990)","v":13855722.492916672},null,null,null,{"$f":"SUM(M989:M990)","v":13855722.492916672},{"$f":"SUM(N989:N990)","v":0},null,null,{"$f":"SUM(Q989:Q990)","v":13855722.492916672},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":0},null,null,{"$f":"SUM(W989:W990)","v":13855722.492916672},null,982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"374","Land & Land Rights",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Wyoming",{"$f":"+G994-Adjustments!H994","v":8908.1110196336522},{"$f":"'Rate Base'!$AE$43","v":451318.04000000004},{"$f":"+Adjustments!V978","v":8908.1110196336522},null,{"$f":"SUM(F994:H994)","v":460226.15101963369},null,null,"Wyoming",{"$f":"VLOOKUP($L994,$L$2:$N$7,2,FALSE)*I994","v":0},{"$f":"VLOOKUP($L994,$L$2:$N$7,3,FALSE)*I994","v":460226.15101963369},null,"G",{"$f":"IF(P994=\"G\",M994,IF(P994=\"PT\",0,ERR))","v":0},{"$f":"IF(P994=\"PT\",M994,IF(P994=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S994=\"G\",N994,IF(S994=\"PT\",0,ERR))","v":460226.15101963369},{"$f":"IF(S994=\"PT\",N994,IF(S994=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y994)","v":0},null,985]
[null,null,null,"Utah",{"$f":"+G995-Adjustments!H995","v":480498.88679601625},{"$f":"'Rate Base'!$AE$44","v":24343860.93},{"$f":"+Adjustments!V979","v":480498.88679601625},null,{"$f":"SUM(F995:H995)","v":24824359.816796016},null,null,"Utah",{"$f":"VLOOKUP($L995,$L$2:$N$7,2,FALSE)*I995","v":24824359.816796016},{"$f":"VLOOKUP($L995,$L$2:$N$7,3,FALSE)*I995","v":0},null,"G",{"$f":"IF(P995=\"G\",M995,IF(P995=\"PT\",0,ERR))","v":24824359.816796016},{"$f":"IF(P995=\"PT\",M995,IF(P995=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S995=\"G\",N995,IF(S995=\"PT\",0,ERR))","v":0},{"$f":"IF(S995=\"PT\",N995,IF(S995=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y995)","v":24824359.816796016},null,986]
[null,null,null,"Total",{"$f":"+G996-Adjustments!H996","v":489406.9978156499},{"$f":"SUM(F994:F995)","v":24795178.969999999},{"$f":"SUM(G994:G995)","v":489406.9978156499},null,{"$f":"SUM(I994:I995)","v":25284585.967815649},null,null,null,{"$f":"SUM(M994:M995)","v":24824359.816796016},{"$f":"SUM(N994:N995)","v":460226.15101963369},null,null,{"$f":"SUM(Q994:Q995)","v":24824359.816796016},{"$f":"SUM(R994:R995)","v":0},null,{"$f":"SUM(T994:T995)","v":460226.15101963369},{"$f":"SUM(U994:U995)","v":0},null,{"$f":"SUM(W994:W995)","v":24824359.816796016},null,987]
[null,null,null,null,{"$f":"+G997-Adjustments!H997","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988]
[null,"375","Structures & Improvements",null,{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Wyoming",{"$f":"+G999-Adjustments!H999","v":43567.862825985765},{"$f":"'Rate Base'!$AE$48","v":1730202.8399999999},{"$f":"+Adjustments!V983","v":43567.862825985765},null,{"$f":"SUM(F999:H999)","v":1773770.7028259856},null,null,"Wyoming",{"$f":"VLOOKUP($L999,$L$2:$N$7,2,FALSE)*I999","v":0},{"$f":"VLOOKUP($L999,$L$2:$N$7,3,FALSE)*I999","v":1773770.7028259856},null,"G",{"$f":"IF(P999=\"G\",M999,IF(P999=\"PT\",0,ERR))","v":0},{"$f":"IF(P999=\"PT\",M999,IF(P999=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S999=\"G\",N999,IF(S999=\"PT\",0,ERR))","v":1773770.7028259856},{"$f":"IF(S999=\"PT\",N999,IF(S999=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y999)","v":0},null,990]
[null,null,null,"Utah",{"$f":"+G1000-Adjustments!H1000","v":470874.79393659532},{"$f":"'Rate Base'!$AE$49","v":18699767.50999999},{"$f":"+Adjustments!V984","v":470874.79393659532},null,{"$f":"SUM(F1000:H1000)","v":19170642.303936586},null,null,"Utah",{"$f":"VLOOKUP($L1000,$L$2:$N$7,2,FALSE)*I1000","v":19170642.303936586},{"$f":"VLOOKUP($L1000,$L$2:$N$7,3,FALSE)*I1000","v":0},null,"G",{"$f":"IF(P1000=\"G\",M1000,IF(P1000=\"PT\",0,ERR))","v":19170642.303936586},{"$f":"IF(P1000=\"PT\",M1000,IF(P1000=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1000=\"G\",N1000,IF(S1000=\"PT\",0,ERR))","v":0},{"$f":"IF(S1000=\"PT\",N1000,IF(S1000=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1000)","v":19170642.303936586},null,991]
[null,null,null,"Total",{"$f":"+G1001-Adjustments!H1001","v":514442.65676258109},{"$f":"SUM(F999:F1000)","v":20429970.34999999},{"$f":"SUM(G999:G1000)","v":514442.65676258109},null,{"$f":"SUM(I999:I1000)","v":20944413.006762572},null,null,null,{"$f":"SUM(M999:M1000)","v":19170642.303936586},{"$f":"SUM(N999:N1000)","v":1773770.7028259856},null,null,{"$f":"SUM(Q999:Q1000)","v":19170642.303936586},{"$f":"SUM(R999:R1000)","v":0},null,{"$f":"SUM(T999:T1000)","v":1773770.7028259856},{"$f":"SUM(U999:U1000)","v":0},null,{"$f":"SUM(W999:W1000)","v":19170642.303936586},null,992]
[null,null,null,null,{"$f":"+G1002-Adjustments!H1002","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993]
[null,"376","Mains",null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G1005-Adjustments!H1005","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G1006-Adjustments!H1006","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997]
[null,null,null,"Total Wyoming",{"$f":"+G1007-Adjustments!H1007","v":6124618.3304138258},{"$f":"'Rate Base'!$AE$56","v":61399066.57},{"$f":"+Adjustments!V991","v":6124618.3304138258},null,{"$f":"SUM(F1007:H1007)","v":67523684.900413826},null,null,"Wyoming",{"$f":"VLOOKUP($L1007,$L$2:$N$7,2,FALSE)*I1007","v":0},{"$f":"VLOOKUP($L1007,$L$2:$N$7,3,FALSE)*I1007","v":67523684.900413826},null,"G",{"$f":"IF(P1007=\"G\",M1007,IF(P1007=\"PT\",0,ERR))","v":0},{"$f":"IF(P1007=\"PT\",M1007,IF(P1007=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1007=\"G\",N1007,IF(S1007=\"PT\",0,ERR))","v":67523684.900413826},{"$f":"IF(S1007=\"PT\",N1007,IF(S1007=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1007)","v":0},null,998]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1010-Adjustments!H1010","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001]
[null,null,null,"Total Utah",{"$f":"+G1011-Adjustments!H1011","v":217304255.03763962},{"$f":"'Rate Base'!$AE$60","v":2178466918.4599991},{"$f":"+Adjustments!V995","v":217304255.03763962},null,{"$f":"SUM(F1011:H1011)","v":2395771173.4976387},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":2395771173.4976387},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":2395771173.4976387},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1011)","v":2395771173.4976387},null,1002]
[null,null,null,"Total Mains",{"$f":"+G1012-Adjustments!H1012","v":223428873.36805344},{"$f":"F1011+F1007","v":2239865985.0299993},{"$f":"G1011+G1007","v":223428873.36805344},{"$f":"H1011+H1007","v":0},{"$f":"I1011+I1007","v":2463294858.3980527},null,null,null,{"$f":"M1011+M1007","v":2395771173.4976387},{"$f":"N1011+N1007","v":67523684.900413826},null,"G",{"$f":"Q1011+Q1007","v":2395771173.4976387},{"$f":"R1011+R1007","v":0},"G",{"$f":"T1011+T1007","v":67523684.900413826},{"$f":"U1011+U1007","v":0},null,{"$f":"W1011+W1007","v":2395771173.4976387},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":92.783439412261941},{"$f":"'Rate Base'!$AE$64","v":99725.57},{"$f":"+Adjustments!V999","v":92.783439412261941},null,{"$f":"SUM(F1015:H1015)","v":99818.353439412269},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":99818.353439412269},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":99818.353439412269},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":15135.251461397856},{"$f":"'Rate Base'!$AE$65","v":16267682.99},{"$f":"+Adjustments!V1000","v":15135.251461397856},null,{"$f":"SUM(F1016:H1016)","v":16282818.241461398},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":16282818.241461398},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":16282818.241461398},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1016)","v":16282818.241461398},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":15228.034900810118},{"$f":"SUM(F1015:F1016)","v":16367408.560000001},{"$f":"SUM(G1015:G1016)","v":15228.034900810118},null,{"$f":"SUM(I1015:I1016)","v":16382636.594900811},null,null,null,{"$f":"SUM(M1015:M1016)","v":16282818.241461398},{"$f":"SUM(N1015:N1016)","v":99818.353439412269},null,null,{"$f":"SUM(Q1015:Q1016)","v":16282818.241461398},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":99818.353439412269},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":16282818.241461398},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":622221.34036707506},{"$f":"'Rate Base'!$AE$69","v":9435237.9499999993},{"$f":"+Adjustments!V1004","v":622221.34036707506},null,{"$f":"SUM(F1020:H1020)","v":10057459.290367074},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":10057459.290367074},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":10057459.290367074},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":9721810.3952504098},{"$f":"'Rate Base'!$AE$70","v":147419557.04999998},{"$f":"+Adjustments!V1005","v":9721810.3952504098},null,{"$f":"SUM(F1021:H1021)","v":157141367.44525039},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":157141367.44525039},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":157141367.44525039},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1021)","v":157141367.44525039},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":10344031.735617485},{"$f":"SUM(F1020:F1021)","v":156854794.99999997},{"$f":"SUM(G1020:G1021)","v":10344031.735617485},null,{"$f":"SUM(I1020:I1021)","v":167198826.73561746},null,null,null,{"$f":"SUM(M1020:M1021)","v":157141367.44525039},{"$f":"SUM(N1020:N1021)","v":10057459.290367074},null,null,{"$f":"SUM(Q1020:Q1021)","v":157141367.44525039},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":10057459.290367074},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":157141367.44525039},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"380","Services",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":2147288.4545920603},{"$f":"'Rate Base'!$AE$74","v":22190802.800000001},{"$f":"+Adjustments!V1009","v":2147288.4545920603},null,{"$f":"SUM(F1025:H1025)","v":24338091.254592061},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":24338091.254592061},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":24338091.254592061},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":40644234.149998724},{"$f":"'Rate Base'!$AE$75","v":420031218.00000012},{"$f":"+Adjustments!V1010","v":40644234.149998724},null,{"$f":"SUM(F1026:H1026)","v":460675452.14999884},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":460675452.14999884},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":460675452.14999884},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1026)","v":460675452.14999884},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":42791522.604590788},{"$f":"SUM(F1025:F1026)","v":442222020.80000013},{"$f":"SUM(G1025:G1026)","v":42791522.604590788},null,{"$f":"SUM(I1025:I1026)","v":485013543.4045909},null,null,null,{"$f":"SUM(M1025:M1026)","v":460675452.14999884},{"$f":"SUM(N1025:N1026)","v":24338091.254592061},null,null,{"$f":"SUM(Q1025:Q1026)","v":460675452.14999884},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":24338091.254592061},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":460675452.14999884},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":773076.53106312454},{"$f":"'Rate Base'!$AE$79","v":10373749.42},{"$f":"+Adjustments!V1014","v":773076.53106312454},null,{"$f":"SUM(F1030:H1030)","v":11146825.951063124},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":11146825.951063124},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":11146825.951063124},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":29837160.12650454},{"$f":"'Rate Base'!$AE$80","v":400378500.85957295},{"$f":"+Adjustments!V1015","v":29837160.12650454},null,{"$f":"SUM(F1031:H1031)","v":430215660.98607749},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":430215660.98607749},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":430215660.98607749},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1031)","v":430215660.98607749},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":30610236.657567665},{"$f":"SUM(F1030:F1031)","v":410752250.27957296},{"$f":"SUM(G1030:G1031)","v":30610236.657567665},null,{"$f":"SUM(I1030:I1031)","v":441362486.93714058},null,null,null,{"$f":"SUM(M1030:M1031)","v":430215660.98607749},{"$f":"SUM(N1030:N1031)","v":11146825.951063124},null,null,{"$f":"SUM(Q1030:Q1031)","v":430215660.98607749},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":11146825.951063124},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":430215660.98607749},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":0},{"$f":"'Rate Base'!$AE$84","v":440052.27},{"$f":"+Adjustments!V1019","v":0},null,{"$f":"SUM(F1035:H1035)","v":440052.27},null,null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":440052.27},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":440052.27},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":0},{"$f":"'Rate Base'!$AE$85","v":14227956.720000001},{"$f":"+Adjustments!V1020","v":0},null,{"$f":"SUM(F1036:H1036)","v":14227956.720000001},null,null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":14227956.720000001},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":14227956.720000001},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1036)","v":14227956.720000001},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":0},{"$f":"SUM(F1035:F1036)","v":14668008.99},{"$f":"SUM(G1035:G1036)","v":0},null,{"$f":"SUM(I1035:I1036)","v":14668008.99},null,null,null,{"$f":"SUM(M1035:M1036)","v":14227956.720000001},{"$f":"SUM(N1035:N1036)","v":440052.27},null,null,{"$f":"SUM(Q1035:Q1036)","v":14227956.720000001},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":440052.27},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":14227956.720000001},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1029]
[null,"387","Other Equipment",null,{"$f":"+G1039-Adjustments!H1039","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1030]
[null,null,null,"Wyoming",{"$f":"+G1040-Adjustments!H1040","v":10369.623257604457},{"$f":"'Rate Base'!$AE$89","v":202488.79},{"$f":"+Adjustments!V1024","v":10369.623257604457},null,{"$f":"SUM(F1040:H1040)","v":212858.41325760446},null,null,"Wyoming",{"$f":"VLOOKUP($L1040,$L$2:$N$7,2,FALSE)*I1040","v":0},{"$f":"VLOOKUP($L1040,$L$2:$N$7,3,FALSE)*I1040","v":212858.41325760446},null,"G",{"$f":"IF(P1040=\"G\",M1040,IF(P1040=\"PT\",0,ERR))","v":0},{"$f":"IF(P1040=\"PT\",M1040,IF(P1040=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1040=\"G\",N1040,IF(S1040=\"PT\",0,ERR))","v":212858.41325760446},{"$f":"IF(S1040=\"PT\",N1040,IF(S1040=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1040)","v":0},null,1031]
[null,null,null,"Utah",{"$f":"+G1041-Adjustments!H1041","v":206887.27010679152},{"$f":"'Rate Base'!$AE$90","v":4039910.8000000007},{"$f":"+Adjustments!V1025","v":206887.27010679152},null,{"$f":"SUM(F1041:H1041)","v":4246798.0701067923},null,null,"Utah",{"$f":"VLOOKUP($L1041,$L$2:$N$7,2,FALSE)*I1041","v":4246798.0701067923},{"$f":"VLOOKUP($L1041,$L$2:$N$7,3,FALSE)*I1041","v":0},null,"G",{"$f":"IF(P1041=\"G\",M1041,IF(P1041=\"PT\",0,ERR))","v":4246798.0701067923},{"$f":"IF(P1041=\"PT\",M1041,IF(P1041=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1041=\"G\",N1041,IF(S1041=\"PT\",0,ERR))","v":0},{"$f":"IF(S1041=\"PT\",N1041,IF(S1041=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1041)","v":4246798.0701067923},null,1032]
[null,null,null,"Total",{"$f":"+G1042-Adjustments!H1042","v":217256.89336439598},{"$f":"SUM(F1040:F1041)","v":4242399.5900000008},{"$f":"SUM(G1040:G1041)","v":217256.89336439598},null,{"$f":"SUM(I1040:I1041)","v":4459656.4833643967},null,null,null,{"$f":"SUM(M1040:M1041)","v":4246798.0701067923},{"$f":"SUM(N1040:N1041)","v":212858.41325760446},null,null,{"$f":"SUM(Q1040:Q1041)","v":4246798.0701067923},{"$f":"SUM(R1040:R1041)","v":0},null,{"$f":"SUM(T1040:T1041)","v":212858.41325760446},{"$f":"SUM(U1040:U1041)","v":0},null,{"$f":"SUM(W1040:W1041)","v":4246798.0701067923},null,1033]
[null,null,null,null,{"$f":"+G1043-Adjustments!H1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1034]
[null,388,"Other Equipment",null,{"$f":"+G1044-Adjustments!H1044","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1035]
[null,null,null,"Wyoming",{"$f":"+G1045-Adjustments!H1045","v":0},{"$f":"'Rate Base'!$AE$94","v":0},{"$f":"+Adjustments!V1029","v":0},null,{"$f":"SUM(F1045:H1045)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1045,$L$2:$N$7,2,FALSE)*I1045","v":0},{"$f":"VLOOKUP($L1045,$L$2:$N$7,3,FALSE)*I1045","v":0},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":0},{"$f":"IF(P1045=\"PT\",M1045,IF(P1045=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":0},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1045)","v":0},null,1036]
[null,null,null,"Utah",{"$f":"+G1046-Adjustments!H1046","v":0},{"$f":"'Rate Base'!$AE$95","v":0},{"$f":"+Adjustments!V1030","v":0},null,{"$f":"SUM(F1046:H1046)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1046,$L$2:$N$7,2,FALSE)*I1046","v":0},{"$f":"VLOOKUP($L1046,$L$2:$N$7,3,FALSE)*I1046","v":0},null,"G",{"$f":"IF(P1046=\"G\",M1046,IF(P1046=\"PT\",0,ERR))","v":0},{"$f":"IF(P1046=\"PT\",M1046,IF(P1046=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1046=\"G\",N1046,IF(S1046=\"PT\",0,ERR))","v":0},{"$f":"IF(S1046=\"PT\",N1046,IF(S1046=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1046)","v":0},null,1037]
[null,null,null,"Total",{"$f":"+G1047-Adjustments!H1047","v":0},{"$f":"SUM(F1045:F1046)","v":0},{"$f":"SUM(G1045:G1046)","v":0},null,{"$f":"SUM(I1045:I1046)","v":0},null,null,null,{"$f":"SUM(M1045:M1046)","v":0},{"$f":"SUM(N1045:N1046)","v":0},null,null,{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0},null,{"$f":"SUM(T1045:T1046)","v":0},{"$f":"SUM(U1045:U1046)","v":0},null,{"$f":"SUM(W1045:W1046)","v":0},null,1038]
[null,null,null,null,{"$f":"+G1048-Adjustments!H1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1047+1","v":1039}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1049-Adjustments!H1049","v":474923908.68764281},{"$f":"F1042+F1037+F1032+F1027+F1022+F1017+F1012+F1001+F996+F1047+F991+F986","v":3330198017.569572},{"$f":"G1042+G1037+G1032+G1027+G1022+G1017+G1012+G1001+G996+G1047+G991+G986","v":474923908.68764281},{"$f":"H1042+H1037+H1032+H1027+H1022+H1017+H1012+H1001+H996+H1047+H991+H986","v":0},{"$f":"I1042+I1037+I1032+I1027+I1022+I1017+I1012+I1001+I996+I1047+I991+I986","v":3805121926.257215},null,null,null,{"$f":"M1042+M1037+M1032+M1027+M1022+M1017+M1012+M1001+M996+M1047+M991+M986","v":3689069138.9702358},{"$f":"N1042+N1037+N1032+N1027+N1022+N1017+N1012+N1001+N996+N1047+N991+N986","v":116052787.28697871},null,null,{"$f":"Q1042+Q1037+Q1032+Q1027+Q1022+Q1017+Q1012+Q1001+Q996+Q1047+Q991+Q986","v":3689069138.9702358},{"$f":"R1042+R1037+R1032+R1027+R1022+R1017+R1012+R1001+R996+R1047+R991+R986","v":0},null,{"$f":"T1042+T1037+T1032+T1027+T1022+T1017+T1012+T1001+T996+T1047+T991+T986","v":116052787.28697871},{"$f":"U1042+U1037+U1032+U1027+U1022+U1017+U1012+U1001+U996+U1047+U991+U986","v":0},null,{"$f":"W1042+W1037+W1032+W1027+W1022+W1017+W1012+W1001+W996+W1047+W991+W986","v":3689069138.9702358},null,1040]
[null,null,null,null,{"$f":"+G1050-Adjustments!H1050","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1041]
["General Plant",null,null,null,{"$f":"+G1051-Adjustments!H1051","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042]
[null,"389","Land & Land Rights",null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,null,null,"Wyoming",{"$f":"+G1053-Adjustments!H1053","v":265.30165818936803},{"$f":"'Rate Base'!$AE$102","v":15216.960000000001},{"$f":"+Adjustments!V1037","v":265.30165818936803},null,{"$f":"SUM(F1053:H1053)","v":15482.261658189369},null,null,"Wyoming",{"$f":"VLOOKUP($L1053,$L$2:$N$7,2,FALSE)*I1053","v":0},{"$f":"VLOOKUP($L1053,$L$2:$N$7,3,FALSE)*I1053","v":15482.261658189369},null,"G",{"$f":"IF(P1053=\"G\",M1053,IF(P1053=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1053=\"G\",N1053,IF(S1053=\"PT\",0,ERR))","v":15482.261658189369},{"$f":"IF(S1053=\"PT\",N1053,IF(S1053=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1053)","v":0},null,1044]
[null,null,null,"Utah",{"$f":"+G1054-Adjustments!H1054","v":170570.80267189443},{"$f":"'Rate Base'!$AE$103","v":9783463.4699999969},{"$f":"+Adjustments!V1038","v":170570.80267189443},null,{"$f":"SUM(F1054:H1054)","v":9954034.2726718914},null,null,"Utah",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":9954034.2726718914},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":0},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":9954034.2726718914},null,"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":0},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1054)","v":9954034.2726718914},null,1045]
[null,null,null,"Total",{"$f":"+G1055-Adjustments!H1055","v":170836.10433008336},{"$f":"'Rate Base'!$AE$104","v":9798680.4299999978},{"$f":"+Adjustments!V1039","v":170836.10433008336},null,{"$f":"SUM(F1055:H1055)","v":9969516.5343300812},null,null,"Total",{"$f":"SUM(M1053:M1054)","v":9954034.2726718914},{"$f":"SUM(N1053:N1054)","v":15482.261658189369},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":9954034.2726718914},null,"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":15482.261658189369},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1055)","v":9954034.2726718914},null,1046]
[null,null,null,null,{"$f":"+G1056-Adjustments!H1056","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047]
[null,"390","Structures & Improvements",null,{"$f":"+G1057-Adjustments!H1057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1048]
[null,null,null,"Wyoming",{"$f":"+G1058-Adjustments!H1058","v":142922.80382460821},{"$f":"'Rate Base'!$AE$107","v":6343806.3499999996},{"$f":"+Adjustments!V1042","v":142922.80382460821},null,{"$f":"SUM(F1058:H1058)","v":6486729.1538246078},null,null,"Wyoming",{"$f":"VLOOKUP($L1058,$L$2:$N$7,2,FALSE)*I1058","v":0},{"$f":"VLOOKUP($L1058,$L$2:$N$7,3,FALSE)*I1058","v":6486729.1538246078},null,"G",{"$f":"IF(P1058=\"G\",M1058,IF(P1058=\"PT\",0,ERR))","v":0},{"$f":"IF(P1058=\"PT\",M1058,IF(P1058=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1058=\"G\",N1058,IF(S1058=\"PT\",0,ERR))","v":6486729.1538246078},{"$f":"IF(S1058=\"PT\",N1058,IF(S1058=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1058)","v":0},null,1049]
[null,null,null,"Utah",{"$f":"+G1059-Adjustments!H1059","v":1062118.7953298166},{"$f":"'Rate Base'!$AE$108","v":47143463.309999965},{"$f":"+Adjustments!V1043","v":1062118.7953298166},null,48205582.105329782,null,null,"Utah",{"$f":"VLOOKUP($L1059,$L$2:$N$7,2,FALSE)*I1059","v":48205582.105329782},{"$f":"VLOOKUP($L1059,$L$2:$N$7,3,FALSE)*I1059","v":0},null,"G",{"$f":"IF(P1059=\"G\",M1059,IF(P1059=\"PT\",0,ERR))","v":48205582.105329782},{"$f":"IF(P1059=\"PT\",M1059,IF(P1059=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1059=\"G\",N1059,IF(S1059=\"PT\",0,ERR))","v":0},{"$f":"IF(S1059=\"PT\",N1059,IF(S1059=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1059)","v":48205582.105329782},null,1050]
[null,null,null,"General",{"$f":"+G1060-Adjustments!H1060","v":1213210.3537657931},{"$f":"'Rate Base'!$AE$109","v":53849849.990000039},{"$f":"+Adjustments!V1044","v":1213210.3537657931},null,55063060.343765832,null,null,"Gross Plant",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":53432740.294394761},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":1630320.0493710747},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":53432740.294394761},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":1630320.0493710747},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1060)","v":53432740.294394761},null,1051]
[null,null,null,"Total",{"$f":"+G1061-Adjustments!H1061","v":2418251.9529202133},{"$f":"'Rate Base'!$AE$110","v":107337119.65000001},{"$f":"+Adjustments!V1045","v":2418251.9529202133},null,109755371.60292022,null,null,"Total",{"$f":"SUM(M1058:M1060)","v":101638322.39972454},{"$f":"SUM(N1058:N1060)","v":8117049.2031956827},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":101638322.39972454},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":8117049.2031956827},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1061)","v":101638322.39972454},null,1052]
[null,null,null,null,{"$f":"+G1062-Adjustments!H1062","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1063-Adjustments!H1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054]
[null,null,null,"Wyoming",{"$f":"+G1064-Adjustments!H1064","v":25686.457952571975},{"$f":"'Rate Base'!$AE$113","v":170984.29},{"$f":"+Adjustments!V1048","v":25686.457952571975},null,196670.74795257198,null,null,"Wyoming",{"$f":"VLOOKUP($L1064,$L$2:$N$7,2,FALSE)*I1064","v":0},{"$f":"VLOOKUP($L1064,$L$2:$N$7,3,FALSE)*I1064","v":196670.74795257198},null,"G",{"$f":"IF(P1064=\"G\",M1064,IF(P1064=\"PT\",0,ERR))","v":0},{"$f":"IF(P1064=\"PT\",M1064,IF(P1064=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1064=\"G\",N1064,IF(S1064=\"PT\",0,ERR))","v":196670.74795257198},{"$f":"IF(S1064=\"PT\",N1064,IF(S1064=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1064)","v":0},null,1055]
[null,null,null,"Utah",{"$f":"+G1065-Adjustments!H1065","v":2118438.8487455975},{"$f":"'Rate Base'!$AE$114","v":14101584.700000014},{"$f":"+Adjustments!V1049","v":2118438.8487455975},null,16220023.548745612,null,null,"Utah",{"$f":"VLOOKUP($L1065,$L$2:$N$7,2,FALSE)*I1065","v":16220023.548745612},{"$f":"VLOOKUP($L1065,$L$2:$N$7,3,FALSE)*I1065","v":0},null,"G",{"$f":"IF(P1065=\"G\",M1065,IF(P1065=\"PT\",0,ERR))","v":16220023.548745612},{"$f":"IF(P1065=\"PT\",M1065,IF(P1065=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1065=\"G\",N1065,IF(S1065=\"PT\",0,ERR))","v":0},{"$f":"IF(S1065=\"PT\",N1065,IF(S1065=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1065)","v":16220023.548745612},null,1056]
[null,null,null,"General",{"$f":"+G1066-Adjustments!H1066","v":4725186.542256061},{"$f":"'Rate Base'!$AE$115","v":31453642.519999985},{"$f":"+Adjustments!V1050","v":4725186.542256061},null,36178829.062256046,null,null,"Gross Plant",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":35107637.77694197},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":1071191.2853140743},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":35107637.77694197},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":1071191.2853140743},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1066)","v":35107637.77694197},null,1057]
[null,null,null,"Total",{"$f":"+G1067-Adjustments!H1067","v":6869311.8489542305},{"$f":"'Rate Base'!$AE$116","v":45726211.509999998},{"$f":"+Adjustments!V1051","v":6869311.8489542305},null,52595523.358954228,null,null,"Total",{"$f":"SUM(M1064:M1066)","v":51327661.32568758},{"$f":"SUM(N1064:N1066)","v":1267862.0332666463},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":51327661.32568758},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":1267862.0332666463},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1067)","v":51327661.32568758},null,1058]
[null,null,null,null,{"$f":"+G1068-Adjustments!H1068","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1059]
[null,"392","Transportation Equipment",null,{"$f":"+G1069-Adjustments!H1069","v":0},{"$f":"'Rate Base'!$AE$122","v":56793420.600000016},{"$f":"+Adjustments!V1053","v":0},null,56793420.600000016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,null,null,"Wyoming",{"$f":"+G1070-Adjustments!H1070","v":276754.89799542492},{"$f":"'Rate Base'!$AE$119","v":2782873.8},{"$f":"+Adjustments!V1054","v":276754.89799542492},null,3059628.6979954247,null,null,"Wyoming",{"$f":"VLOOKUP($L1070,$L$2:$N$7,2,FALSE)*I1070","v":0},{"$f":"VLOOKUP($L1070,$L$2:$N$7,3,FALSE)*I1070","v":3059628.6979954247},null,"G",{"$f":"IF(P1070=\"G\",M1070,IF(P1070=\"PT\",0,ERR))","v":0},{"$f":"IF(P1070=\"PT\",M1070,IF(P1070=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1070=\"G\",N1070,IF(S1070=\"PT\",0,ERR))","v":3059628.6979954247},{"$f":"IF(S1070=\"PT\",N1070,IF(S1070=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1070)","v":0},null,1061]
[null,null,null,"Utah",{"$f":"+G1071-Adjustments!H1071","v":5371311.9762424082},{"$f":"'Rate Base'!$AE$120","v":54010546.800000019},{"$f":"+Adjustments!V1055","v":5371311.9762424082},null,59381858.776242428,null,null,"Utah",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":59381858.776242428},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":0},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":59381858.776242428},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":0},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1071)","v":59381858.776242428},null,1062]
[null,null,null,"General",{"$f":"+G1072-Adjustments!H1072","v":0},{"$f":"'Rate Base'!$AE$121","v":0},{"$f":"+Adjustments!V1056","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":0},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":0},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1072)","v":0},null,1063]
[null,null,null,"Total",{"$f":"+G1073-Adjustments!H1073","v":5648066.8742378354},{"$f":"'Rate Base'!$AE$122","v":56793420.600000016},{"$f":"+Adjustments!V1057","v":5648066.8742378354},null,62441487.474237852,null,null,"Total",{"$f":"SUM(M1070:M1072)","v":59381858.776242428},{"$f":"SUM(N1070:N1072)","v":3059628.6979954247},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":59381858.776242428},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":3059628.6979954247},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1073)","v":59381858.776242428},null,1064]
[null,null,null,null,{"$f":"+G1074-Adjustments!H1074","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1065]
[null,"393","Stores Equipment",null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,null,null,"Wyoming",{"$f":"+G1076-Adjustments!H1076","v":0},{"$f":"'Rate Base'!$AE$125","v":12371.89},{"$f":"+Adjustments!V1060","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1076,$L$2:$N$7,2,FALSE)*I1076","v":0},{"$f":"VLOOKUP($L1076,$L$2:$N$7,3,FALSE)*I1076","v":12371.89},null,"G",{"$f":"IF(P1076=\"G\",M1076,IF(P1076=\"PT\",0,ERR))","v":0},{"$f":"IF(P1076=\"PT\",M1076,IF(P1076=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1076=\"G\",N1076,IF(S1076=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1076=\"PT\",N1076,IF(S1076=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1076)","v":0},null,1067]
[null,null,null,"Utah",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$AE$126","v":52487.310000000005},{"$f":"+Adjustments!V1061","v":0},null,52487.310000000005,null,null,"Utah",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":52487.310000000005},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1077)","v":52487.310000000005},null,1068]
[null,null,null,"Total",{"$f":"+G1078-Adjustments!H1078","v":0},{"$f":"'Rate Base'!$AE$127","v":64859.200000000004},{"$f":"+Adjustments!V1062","v":0},null,64859.200000000004,null,null,"Total",{"$f":"SUM(M1076:M1077)","v":52487.310000000005},{"$f":"SUM(N1076:N1077)","v":12371.89},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1078)","v":52487.310000000005},null,1069]
[null,null,null,null,{"$f":"+G1079-Adjustments!H1079","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1070]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1080-Adjustments!H1080","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1071]
[null,null,null,"Wyoming",{"$f":"+G1081-Adjustments!H1081","v":-71147.939730787417},{"$f":"'Rate Base'!$AE$130","v":2101916.3199999998},{"$f":"+Adjustments!V1065","v":-71147.939730787417},null,2030768.3802692124,null,null,"Wyoming",{"$f":"VLOOKUP($L1081,$L$2:$N$7,2,FALSE)*I1081","v":0},{"$f":"VLOOKUP($L1081,$L$2:$N$7,3,FALSE)*I1081","v":2030768.3802692124},null,"G",{"$f":"IF(P1081=\"G\",M1081,IF(P1081=\"PT\",0,ERR))","v":0},{"$f":"IF(P1081=\"PT\",M1081,IF(P1081=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1081=\"G\",N1081,IF(S1081=\"PT\",0,ERR))","v":2030768.3802692124},{"$f":"IF(S1081=\"PT\",N1081,IF(S1081=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1081)","v":0},null,1072]
[null,null,null,"Utah",{"$f":"+G1082-Adjustments!H1082","v":-1010589.2709163688},{"$f":"'Rate Base'!$AE$131","v":29855735.660000004},{"$f":"+Adjustments!V1066","v":-1010589.2709163688},null,28845146.389083635,null,null,"Utah",{"$f":"VLOOKUP($L1082,$L$2:$N$7,2,FALSE)*I1082","v":28845146.389083635},{"$f":"VLOOKUP($L1082,$L$2:$N$7,3,FALSE)*I1082","v":0},null,"G",{"$f":"IF(P1082=\"G\",M1082,IF(P1082=\"PT\",0,ERR))","v":28845146.389083635},{"$f":"IF(P1082=\"PT\",M1082,IF(P1082=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1082=\"G\",N1082,IF(S1082=\"PT\",0,ERR))","v":0},{"$f":"IF(S1082=\"PT\",N1082,IF(S1082=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1082)","v":28845146.389083635},null,1073]
[null,null,null,"General",{"$f":"+G1083-Adjustments!H1083","v":0},{"$f":"'Rate Base'!$AE$132","v":0},{"$f":"+Adjustments!V1067","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":0},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":0},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1083)","v":0},null,1074]
[null,null,null,"Total",{"$f":"+G1084-Adjustments!H1084","v":-1081737.2106471583},{"$f":"'Rate Base'!$AE$133","v":31957651.980000004},{"$f":"+Adjustments!V1068","v":-1081737.2106471583},null,30875914.769352846,null,null,null,{"$f":"SUM(M1081:M1083)","v":28845146.389083635},{"$f":"SUM(N1081:N1083)","v":2030768.3802692124},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":28845146.389083635},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":2030768.3802692124},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1084)","v":28845146.389083635},null,1075]
[null,null,null,null,{"$f":"+G1085-Adjustments!H1085","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1076]
[null,"395","Laboratory Equipment",null,{"$f":"+G1086-Adjustments!H1086","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1077]
[null,null,null,"Wyoming",{"$f":"+G1087-Adjustments!H1087","v":0},{"$f":"'Rate Base'!$AE$136","v":0},{"$f":"+Adjustments!V1071","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1087,$L$2:$N$7,2,FALSE)*I1087","v":0},{"$f":"VLOOKUP($L1087,$L$2:$N$7,3,FALSE)*I1087","v":0},null,"G",{"$f":"IF(P1087=\"G\",M1087,IF(P1087=\"PT\",0,ERR))","v":0},{"$f":"IF(P1087=\"PT\",M1087,IF(P1087=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1087=\"G\",N1087,IF(S1087=\"PT\",0,ERR))","v":0},{"$f":"IF(S1087=\"PT\",N1087,IF(S1087=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1087)","v":0},null,1078]
[null,null,null,"Utah",{"$f":"+G1088-Adjustments!H1088","v":0},{"$f":"'Rate Base'!$AE$137","v":0},{"$f":"+Adjustments!V1072","v":0},null,0,null,null,"Utah",{"$f":"VLOOKUP($L1088,$L$2:$N$7,2,FALSE)*I1088","v":0},{"$f":"VLOOKUP($L1088,$L$2:$N$7,3,FALSE)*I1088","v":0},null,"G",{"$f":"IF(P1088=\"G\",M1088,IF(P1088=\"PT\",0,ERR))","v":0},{"$f":"IF(P1088=\"PT\",M1088,IF(P1088=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1088=\"G\",N1088,IF(S1088=\"PT\",0,ERR))","v":0},{"$f":"IF(S1088=\"PT\",N1088,IF(S1088=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1088)","v":0},null,1079]
[null,null,null,"General",{"$f":"+G1089-Adjustments!H1089","v":0},{"$f":"'Rate Base'!$AE$138","v":0},{"$f":"+Adjustments!V1073","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":0},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":0},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1089)","v":0},null,1080]
[null,null,null,"Total",{"$f":"+G1090-Adjustments!H1090","v":0},{"$f":"'Rate Base'!$AE$139","v":0},{"$f":"+Adjustments!V1074","v":0},null,0,null,null,"Total",{"$f":"SUM(M1087:M1089)","v":0},{"$f":"SUM(N1087:N1089)","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":0},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1090)","v":0},null,1081]
[null,null,null,null,{"$f":"+G1091-Adjustments!H1091","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082]
[null,"396","Power Operated Equipment",null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,null,null,"Wyoming",{"$f":"+G1093-Adjustments!H1093","v":-829.7998737085145},{"$f":"'Rate Base'!$AE$142","v":1291370.27},{"$f":"+Adjustments!V1077","v":-829.7998737085145},null,1290540.4701262915,null,null,"Wyoming",{"$f":"VLOOKUP($L1093,$L$2:$N$7,2,FALSE)*I1093","v":0},{"$f":"VLOOKUP($L1093,$L$2:$N$7,3,FALSE)*I1093","v":1290540.4701262915},null,"G",{"$f":"IF(P1093=\"G\",M1093,IF(P1093=\"PT\",0,ERR))","v":0},{"$f":"IF(P1093=\"PT\",M1093,IF(P1093=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1093=\"G\",N1093,IF(S1093=\"PT\",0,ERR))","v":1290540.4701262915},{"$f":"IF(S1093=\"PT\",N1093,IF(S1093=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1093)","v":0},null,1084]
[null,null,null,"Utah",{"$f":"+G1094-Adjustments!H1094","v":-10681.279701432213},{"$f":"'Rate Base'!$AE$143","v":16622667.09},{"$f":"+Adjustments!V1078","v":-10681.279701432213},null,16611985.810298568,null,null,"Utah",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":16611985.810298568},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":0},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":16611985.810298568},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":0},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1094)","v":16611985.810298568},null,1085]
[null,null,null,"General",{"$f":"+G1095-Adjustments!H1095","v":0},{"$f":"'Rate Base'!$AE$144","v":0},{"$f":"+Adjustments!V1079","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":0},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":0},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1095)","v":0},null,1086]
[null,null,null,"Total",{"$f":"+G1096-Adjustments!H1096","v":-11511.079575140029},{"$f":"'Rate Base'!$AE$145","v":17914037.359999999},{"$f":"+Adjustments!V1080","v":-11511.079575140029},null,17902526.280424859,null,null,null,{"$f":"SUM(M1093:M1095)","v":16611985.810298568},{"$f":"SUM(N1093:N1095)","v":1290540.4701262915},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":16611985.810298568},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":1290540.4701262915},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1096)","v":16611985.810298568},null,1087]
[null,null,null,null,{"$f":"+G1097-Adjustments!H1097","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1088]
[null,"397","Communication Equipment",null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,null,null,"Wyoming",{"$f":"+G1099-Adjustments!H1099","v":120889.26950963493},{"$f":"'Rate Base'!$AE$148","v":3108904.31},{"$f":"+Adjustments!V1083","v":120889.26950963493},null,3229793.579509635,null,null,"Wyoming",{"$f":"VLOOKUP($L1099,$L$2:$N$7,2,FALSE)*I1099","v":0},{"$f":"VLOOKUP($L1099,$L$2:$N$7,3,FALSE)*I1099","v":3229793.579509635},null,"G",{"$f":"IF(P1099=\"G\",M1099,IF(P1099=\"PT\",0,ERR))","v":0},{"$f":"IF(P1099=\"PT\",M1099,IF(P1099=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1099=\"G\",N1099,IF(S1099=\"PT\",0,ERR))","v":3229793.579509635},{"$f":"IF(S1099=\"PT\",N1099,IF(S1099=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1099)","v":0},null,1090]
[null,null,null,"Utah",{"$f":"+G1100-Adjustments!H1100","v":525151.18823920004},{"$f":"'Rate Base'!$AE$149","v":13505291.240000002},{"$f":"+Adjustments!V1084","v":525151.18823920004},null,14030442.428239202,null,null,"Utah",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":14030442.428239202},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":14030442.428239202},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1100)","v":14030442.428239202},null,1091]
[null,null,null,"Total",{"$f":"+G1101-Adjustments!H1101","v":646040.45774883591},{"$f":"'Rate Base'!$AE$150","v":16614195.550000003},{"$f":"+Adjustments!V1085","v":646040.45774883591},null,17260236.007748839,null,null,"Total",{"$f":"SUM(M1099:M1100)","v":14030442.428239202},{"$f":"SUM(N1099:N1100)","v":3229793.579509635},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":14030442.428239202},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":3229793.579509635},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1101)","v":14030442.428239202},null,1092]
[null,null,null,null,{"$f":"+G1102-Adjustments!H1102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1093]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,"Wyoming",{"$f":"+G1104-Adjustments!H1104","v":0},{"$f":"'Rate Base'!$AE$153","v":29100.45},{"$f":"+Adjustments!V1088","v":0},null,29100.45,null,null,"Wyoming",{"$f":"VLOOKUP($L1104,$L$2:$N$7,2,FALSE)*I1104","v":0},{"$f":"VLOOKUP($L1104,$L$2:$N$7,3,FALSE)*I1104","v":29100.45},null,"G",{"$f":"IF(P1104=\"G\",M1104,IF(P1104=\"PT\",0,ERR))","v":0},{"$f":"IF(P1104=\"PT\",M1104,IF(P1104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1104=\"G\",N1104,IF(S1104=\"PT\",0,ERR))","v":29100.45},{"$f":"IF(S1104=\"PT\",N1104,IF(S1104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1104)","v":0},null,1095]
[null,null,null,"Utah",{"$f":"+G1105-Adjustments!H1105","v":0},{"$f":"'Rate Base'!$AE$154","v":8724880.5599999987},{"$f":"+Adjustments!V1089","v":0},null,8724880.5599999987,null,null,"Utah",{"$f":"VLOOKUP($L1105,$L$2:$N$7,2,FALSE)*I1105","v":8724880.5599999987},{"$f":"VLOOKUP($L1105,$L$2:$N$7,3,FALSE)*I1105","v":0},null,"G",{"$f":"IF(P1105=\"G\",M1105,IF(P1105=\"PT\",0,ERR))","v":8724880.5599999987},{"$f":"IF(P1105=\"PT\",M1105,IF(P1105=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1105=\"G\",N1105,IF(S1105=\"PT\",0,ERR))","v":0},{"$f":"IF(S1105=\"PT\",N1105,IF(S1105=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1105)","v":8724880.5599999987},null,1096]
[null,null,null,"General",{"$f":"+G1106-Adjustments!H1106","v":0},{"$f":"'Rate Base'!$AE$155","v":0},{"$f":"+Adjustments!V1090","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1106,$L$2:$N$7,2,FALSE)*I1106","v":0},{"$f":"VLOOKUP($L1106,$L$2:$N$7,3,FALSE)*I1106","v":0},null,"G",{"$f":"IF(P1106=\"G\",M1106,IF(P1106=\"PT\",0,ERR))","v":0},{"$f":"IF(P1106=\"PT\",M1106,IF(P1106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1106=\"G\",N1106,IF(S1106=\"PT\",0,ERR))","v":0},{"$f":"IF(S1106=\"PT\",N1106,IF(S1106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1106)","v":0},null,1097]
[null,null,null,"Total",{"$f":"+G1107-Adjustments!H1107","v":0},{"$f":"'Rate Base'!$AE$156","v":8753981.0099999979},{"$f":"+Adjustments!V1091","v":0},null,8753981.0099999979,null,null,"Total",{"$f":"SUM(M1104:M1106)","v":8724880.5599999987},{"$f":"SUM(N1104:N1106)","v":29100.45},null,"G",{"$f":"IF(P1107=\"G\",M1107,IF(P1107=\"PT\",0,ERR))","v":8724880.5599999987},{"$f":"IF(P1107=\"PT\",M1107,IF(P1107=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1107=\"G\",N1107,IF(S1107=\"PT\",0,ERR))","v":29100.45},{"$f":"IF(S1107=\"PT\",N1107,IF(S1107=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1107)","v":8724880.5599999987},null,1098]
[null,null,null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1109-Adjustments!H1109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100]
[null,null,null,"Wyoming",{"$f":"+G1110-Adjustments!H1110","v":0},{"$f":"'Rate Base'!$AE$159","v":0},{"$f":"+Adjustments!V1094","v":0},null,{"$f":"SUM(F1110:H1110)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1110,$L$2:$N$7,2,FALSE)*I1110","v":0},{"$f":"VLOOKUP($L1110,$L$2:$N$7,3,FALSE)*I1110","v":0},null,"G",{"$f":"IF(P1110=\"G\",M1110,IF(P1110=\"PT\",0,ERR))","v":0},{"$f":"IF(P1110=\"PT\",M1110,IF(P1110=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1110=\"G\",N1110,IF(S1110=\"PT\",0,ERR))","v":0},{"$f":"IF(S1110=\"PT\",N1110,IF(S1110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1110)","v":0},null,1101]
[null,null,null,"Utah",{"$f":"+G1111-Adjustments!H1111","v":0},{"$f":"'Rate Base'!$AE$160","v":0},{"$f":"+Adjustments!V1095","v":0},null,{"$f":"SUM(F1111:H1111)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1111,$L$2:$N$7,2,FALSE)*I1111","v":0},{"$f":"VLOOKUP($L1111,$L$2:$N$7,3,FALSE)*I1111","v":0},null,"G",{"$f":"IF(P1111=\"G\",M1111,IF(P1111=\"PT\",0,ERR))","v":0},{"$f":"IF(P1111=\"PT\",M1111,IF(P1111=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1111=\"G\",N1111,IF(S1111=\"PT\",0,ERR))","v":0},{"$f":"IF(S1111=\"PT\",N1111,IF(S1111=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1111)","v":0},null,1102]
[null,null,null,"Total",{"$f":"+G1112-Adjustments!H1112","v":0},{"$f":"'Rate Base'!$AE$160","v":0},{"$f":"+Adjustments!V1096","v":0},null,{"$f":"SUM(F1112:H1112)","v":0},null,null,"Total",{"$f":"SUM(M1110:M1111)","v":0},{"$f":"SUM(N1110:N1111)","v":0},null,"G",{"$f":"IF(P1112=\"G\",M1112,IF(P1112=\"PT\",0,ERR))","v":0},{"$f":"IF(P1112=\"PT\",M1112,IF(P1112=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1112=\"G\",N1112,IF(S1112=\"PT\",0,ERR))","v":0},{"$f":"IF(S1112=\"PT\",N1112,IF(S1112=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1112)","v":0},null,{"$f":"Y1111+1","v":1103}]
[null,null,null,null,{"$f":"+G1113-Adjustments!H1113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[null,"Total General Plant",null,null,{"$f":"+G1115-Adjustments!H1115","v":14659258.9479689},{"$f":"F1112+F1107+F1101+F1096+F1090+F1084+F1078+F1073+F1067+F1061+F1055","v":294960157.29000002},{"$f":"G1112+G1107+G1101+G1096+G1090+G1084+G1078+G1073+G1067+G1061+G1055","v":14659258.9479689},{"$f":"SUM(H1052:H1109)","v":0},{"$f":"I1112+I1107+I1101+I1096+I1090+I1084+I1078+I1073+I1067+I1061+I1055","v":309619416.23796892},null,null,null,{"$f":"M1112+M1107+M1101+M1096+M1090+M1084+M1078+M1073+M1067+M1061+M1055","v":290566819.2719478},{"$f":"N1112+N1107+N1101+N1096+N1090+N1084+N1078+N1073+N1067+N1061+N1055","v":19052596.96602108},null,null,{"$f":"Q1112+Q1107+Q1101+Q1096+Q1090+Q1084+Q1078+Q1073+Q1067+Q1061+Q1055","v":290566819.2719478},{"$f":"R1112+R1107+R1101+R1096+R1090+R1084+R1078+R1073+R1067+R1061+R1055","v":0},null,{"$f":"T1112+T1107+T1101+T1096+T1090+T1084+T1078+T1073+T1067+T1061+T1055","v":19052596.96602108},{"$f":"U1112+U1107+U1101+U1096+U1090+U1084+U1078+U1073+U1067+U1061+U1055","v":0},null,{"$f":"W1112+W1107+W1101+W1096+W1090+W1084+W1078+W1073+W1067+W1061+W1055","v":290566819.2719478},null,1106]
[null,null,null,null,{"$f":"+G1116-Adjustments!H1116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1107]
[null,null,null,null,{"$f":"+G1117-Adjustments!H1117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1108]
["101","Gas Plant in Service",null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[null,null,"Production",null,{"$f":"+G1119-Adjustments!H1119","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72527226.388211414},{"$f":"N980","v":2402917.0437885788},null,"G",{"$f":"Q980","v":72527226.388211414},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2402917.0437885788},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1119)","v":72527226.388211414},null,1110]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1120-Adjustments!H1120","v":9740771.5978820194},{"$f":"F1040+F1035+F1030+F1025+F1020+F1015+F1007+F999+F994+F966+F1045+F989+F984","v":106333527.33000001},{"$f":"G1040+G1035+G1030+G1025+G1020+G1015+G1007+G999+G994+G966+G1045+G989+G984","v":9740771.5978820194},{"$f":"H1040+H1035+H1030+H1025+H1020+H1015+H1007+H999+H994+H966+H1045+H989+H984","v":0},{"$f":"I1040+I1035+I1030+I1025+I1020+I1015+I1007+I999+I994+I966+I1045+I984+I989","v":116074298.927882},null,null,"Wyoming",{"$f":"M1040+M1035+M1030+M1025+M1020+M1015+M1007+M999+M994+M966+M1045","v":0},{"$f":"N1040+N1035+N1030+N1025+N1020+N1015+N1007+N999+N994+N966+N1045+N989+N984","v":116074298.927882},null,"G",{"$f":"Q1040+Q1035+Q1030+Q1025+Q1020+Q1015+Q1007+Q999+Q994+Q966+Q1045+Q989++Q984","v":0},{"$f":"R1040+R1035+R1030+R1025+R1020+R1015+R1007+R999+R994+R966+R1045+R989+R984","v":0},"G",{"$f":"T1040+T1035+T1030+T1025+T1020+T1015+T1007+T999+T994+T966+T1045+T989+T984","v":116074298.927882},{"$f":"U1040+U1035+U1030+U1025+U1020+U1015+U1007+U999+U994+U966+U1045+U989+U984","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1120)","v":0},null,1111]
[null,null,"Distribution - Utah",null,{"$f":"+G1121-Adjustments!H1121","v":467355078.60970408},{"$f":"+F1041+F1036+F1031+F1026+F1021+F1016+F1011+F1000+F995+F967+F1046+F990+F985","v":3226088442.6195722},{"$f":"+G1041+G1036+G1031+G1026+G1021+G1016+G1011+G1000+G995+G967+G1046+G990+G985","v":467355078.60970408},{"$f":"+H1041+H1036+H1031+H1026+H1021+H1016+H1011+H1000+H995+H967+H1046+H990+H985","v":0},{"$f":"+I1041+I1036+I1031+I1026+I1021+I1016+I1011+I1000+I995+I967+I1046+I990+I985","v":3693443521.2292757},null,null,"Utah",{"$f":"+M1041+M1036+M1031+M1026+M1021+M1016+M1011+M1000+M995+M967+M1046+M990+M985","v":3693443521.2292757},{"$f":"+N1041+N1036+N1031+N1026+N1021+N1016+N1011+N1000+N995+N967+N1046","v":0},null,"G",{"$f":"+Q1041+Q1036+Q1031+Q1026+Q1021+Q1016+Q1011+Q1000+Q995+Q967+Q1046+Q990+Q985","v":3693443521.2292757},{"$f":"+R1041+R1036+R1031+R1026+R1021+R1016+R1011+R1000+R995+R967+R1046+R990+R985","v":0},"G",{"$f":"+T1041+T1036+T1031+T1026+T1021+T1016+T1011+T1000+T995+T967+T1046","v":0},{"$f":"+U1041+U1036+U1031+U1026+U1021+U1016+U1011+U1000+U995+U967+U1046+U990+U985","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1121)","v":3693443521.2292757},null,1112]
[null,null,"General",null,{"$f":"+G1122-Adjustments!H1122","v":14659258.9479689},{"$f":"F1115","v":294960157.29000002},{"$f":"G1115","v":14659258.9479689},{"$f":"H1115","v":0},{"$f":"I1115","v":309619416.23796892},null,null,"Gross Plant",{"$f":"M1115","v":290566819.2719478},{"$f":"N1115","v":19052596.96602108},null,"G",{"$f":"Q1115","v":290566819.2719478},{"$f":"R1115","v":0},"G",{"$f":"T1115","v":19052596.96602108},{"$f":"U1115","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1122)","v":290566819.2719478},null,1113]
[null,null,"Gas Plant in Service",null,{"$f":"+G1123-Adjustments!H1123","v":486717116.58755499},{"$f":"SUM(F1119:F1122)","v":3707350263.239572},{"$f":"SUM(G1119:G1122)","v":486717116.58755499},{"$f":"SUM(H1119:H1122)","v":0},{"$f":"SUM(I1119:I1122)","v":4194067379.8271265},null,null,null,{"$f":"SUM(M1119:M1122)","v":4056537566.8894348},{"$f":"SUM(N1119:N1122)","v":137529812.93769166},null,null,{"$f":"SUM(Q1119:Q1122)","v":4056537566.8894348},{"$f":"SUM(R1119:R1122)","v":0},null,{"$f":"SUM(T1119:T1122)","v":135126895.89390308},{"$f":"SUM(U1119:U1122)","v":2402917.0437885788},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1123)","v":4056537566.8894348},null,1114]
[null,null,null,null,{"$f":"+G1124-Adjustments!H1124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1115]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1125-Adjustments!H1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[null,null,"Distribution - Utah",null,{"$f":"+G1126-Adjustments!H1126","v":0},{"$f":"+'Rate Base'!$AE$173","v":0},{"$f":"+Adjustments!V1108","v":0},null,{"$f":"SUM($F$1126:$H$1126)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1126,$L$2:$N$7,2,FALSE)*I1126","v":0},{"$f":"VLOOKUP($L1126,$L$2:$N$7,3,FALSE)*I1126","v":0},null,"G",{"$f":"IF(P1126=\"G\",M1126,IF(P1126=\"PT\",0,ERR))","v":0},{"$f":"IF(P1126=\"PT\",M1126,IF(P1126=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1126=\"G\",N1126,IF(S1126=\"PT\",0,ERR))","v":0},{"$f":"IF(S1126=\"PT\",N1126,IF(S1126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1126)","v":0},null,1117]
[null,null,"Total",null,{"$f":"+G1127-Adjustments!H1127","v":0},{"$f":"SUM(F1126)","v":0},{"$f":"SUM(G1126)","v":0},{"$f":"SUM(H1126)","v":0},{"$f":"SUM(I1126)","v":0},null,null,null,{"$f":"SUM(M1126)","v":0},{"$f":"SUM(N1126)","v":0},null,null,{"$f":"SUM(Q1126)","v":0},{"$f":"SUM(R1126)","v":0},null,{"$f":"SUM(T1126)","v":0},{"$f":"SUM(U1126)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1127)","v":0},null,1118]
[null,null,null,null,{"$f":"+G1128-Adjustments!H1128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1119]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1129-Adjustments!H1129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120]
[null,null,"Production",null,{"$f":"+G1130-Adjustments!H1130","v":0},{"$f":"+'Rate Base'!$AE$177","v":0},{"$f":"+Adjustments!V1112","v":0},null,{"$f":"SUM($F$1130:$H$1130)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":0},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":0},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":0},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":0},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1130)","v":0},null,1121]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1131-Adjustments!H1137","v":-2664703.5475104498},{"$f":"+'Rate Base'!$AE$178","v":4820684.4799999986},{"$f":"+Adjustments!V1113","v":-2664703.5475104498},null,{"$f":"SUM($F$1131:$H$1131)","v":2155980.9324895488},null,null,"Wyoming",{"$f":"VLOOKUP($L1131,$L$2:$N$7,2,FALSE)*I1131","v":0},{"$f":"VLOOKUP($L1131,$L$2:$N$7,3,FALSE)*I1131","v":2155980.9324895488},null,"G",{"$f":"IF(P1131=\"G\",M1131,IF(P1131=\"PT\",0,ERR))","v":0},{"$f":"IF(P1131=\"PT\",M1131,IF(P1131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1131=\"G\",N1131,IF(S1131=\"PT\",0,ERR))","v":2155980.9324895488},{"$f":"IF(S1131=\"PT\",N1131,IF(S1131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1131)","v":0},null,1122]
[null,null,"Distribution - Utah",null,{"$f":"+G1132-Adjustments!H1138","v":-231999766.32258686},{"$f":"+'Rate Base'!$AE$179","v":419708103.70999998},{"$f":"+Adjustments!V1114","v":-231999766.32258686},null,{"$f":"SUM($F$1132:$H$1132)","v":187708337.38741311},null,null,"Utah",{"$f":"VLOOKUP($L1132,$L$2:$N$7,2,FALSE)*I1132","v":187708337.38741311},{"$f":"VLOOKUP($L1132,$L$2:$N$7,3,FALSE)*I1132","v":0},null,"G",{"$f":"IF(P1132=\"G\",M1132,IF(P1132=\"PT\",0,ERR))","v":187708337.38741311},{"$f":"IF(P1132=\"PT\",M1132,IF(P1132=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1132=\"G\",N1132,IF(S1132=\"PT\",0,ERR))","v":0},{"$f":"IF(S1132=\"PT\",N1132,IF(S1132=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1132)","v":187708337.38741311},null,1123]
[null,null,"General",null,{"$f":"+G1133-Adjustments!H1140","v":-13011005.379319852},{"$f":"+'Rate Base'!$AE$180","v":22044944.930000003},{"$f":"+Adjustments!V1115","v":-13011005.379319852},null,{"$f":"SUM($F$1133:$H$1133)","v":9033939.5506801512},null,null,"Gross Plant",{"$f":"VLOOKUP($L1133,$L$2:$N$7,2,FALSE)*I1133","v":8766460.5423880219},{"$f":"VLOOKUP($L1133,$L$2:$N$7,3,FALSE)*I1133","v":267479.0082921295},null,"G",{"$f":"IF(P1133=\"G\",M1133,IF(P1133=\"PT\",0,ERR))","v":8766460.5423880219},{"$f":"IF(P1133=\"PT\",M1133,IF(P1133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1133=\"G\",N1133,IF(S1133=\"PT\",0,ERR))","v":267479.0082921295},{"$f":"IF(S1133=\"PT\",N1133,IF(S1133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1133)","v":8766460.5423880219},null,1124]
[null,null,"Total",null,{"$f":"+G1134-Adjustments!H1141","v":-247675475.24941716},{"$f":"SUM(F1130:F1133)","v":446573733.12},{"$f":"SUM(G1130:G1133)","v":-247675475.24941716},{"$f":"SUM(H1130:H1133)","v":0},{"$f":"SUM(I1130:I1133)","v":198898257.87058282},null,null,null,{"$f":"SUM(M1130:M1133)","v":196474797.92980114},{"$f":"SUM(N1130:N1133)","v":2423459.9407816781},null,null,{"$f":"SUM(Q1130:Q1133)","v":196474797.92980114},{"$f":"SUM(R1130:R1133)","v":0},null,{"$f":"SUM(T1130:T1133)","v":2423459.9407816781},{"$f":"SUM(U1130:U1133)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1134)","v":196474797.92980114},null,1125]
[null,null,null,null,{"$f":"+G1135-Adjustments!H1142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1126]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1136-Adjustments!H1143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1127]
[null,null,"Production",null,{"$f":"+G1137-Adjustments!H1144","v":4239508.4683050234},{"$f":"+'Rate Base'!$AE$184","v":-72717773.239999995},{"$f":"+Adjustments!V1119","v":4239508.4683050234},null,{"$f":"SUM($F$1137:$H$1137)","v":-68478264.771694973},null,null,"Sales",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":-66282251.498367906},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":-2196013.2733270656},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":-66282251.498367906},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":0},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":-2196013.2733270656},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1137)","v":-66282251.498367906},null,1128]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1138-Adjustments!H1145","v":-1936834.004654184},{"$f":"+'Rate Base'!$AE$185","v":-36665842.43},{"$f":"+Adjustments!V1120","v":-1936834.004654184},null,{"$f":"SUM($F$1138:$H$1138)","v":-38602676.434654184},null,null,"Wyoming",{"$f":"VLOOKUP($L1138,$L$2:$N$7,2,FALSE)*I1138","v":0},{"$f":"VLOOKUP($L1138,$L$2:$N$7,3,FALSE)*I1138","v":-38602676.434654184},null,"G",{"$f":"IF(P1138=\"G\",M1138,IF(P1138=\"PT\",0,ERR))","v":0},{"$f":"IF(P1138=\"PT\",M1138,IF(P1138=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1138=\"G\",N1138,IF(S1138=\"PT\",0,ERR))","v":-38602676.434654184},{"$f":"IF(S1138=\"PT\",N1138,IF(S1138=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1138)","v":0},null,1129]
[null,null,"Distribution - Utah",null,{"$f":"+G1139-Adjustments!H1146","v":-33928698.90022099},{"$f":"+'Rate Base'!$AE$186","v":-717536550.57000005},{"$f":"+Adjustments!V1121","v":-33928698.90022099},null,{"$f":"SUM($F$1139:$H$1139)","v":-751465249.47022104},null,null,"Utah",{"$f":"VLOOKUP($L1139,$L$2:$N$7,2,FALSE)*I1139","v":-751465249.47022104},{"$f":"VLOOKUP($L1139,$L$2:$N$7,3,FALSE)*I1139","v":0},null,"G",{"$f":"IF(P1139=\"G\",M1139,IF(P1139=\"PT\",0,ERR))","v":-751465249.47022104},{"$f":"IF(P1139=\"PT\",M1139,IF(P1139=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1139=\"G\",N1139,IF(S1139=\"PT\",0,ERR))","v":0},{"$f":"IF(S1139=\"PT\",N1139,IF(S1139=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1139)","v":-751465249.47022104},null,1130]
[null,null,"General",null,{"$f":"+G1140-Adjustments!H1147","v":-6866252.9855068624},{"$f":"+'Rate Base'!$AE$187","v":-141576794.11000001},{"$f":"+Adjustments!V1122","v":-6866252.9855068624},null,{"$f":"SUM($F$1140:$H$1140)","v":-148443047.09550688},null,null,"Gross Plant",{"$f":"VLOOKUP($L1140,$L$2:$N$7,2,FALSE)*I1140","v":-144047910.42205209},{"$f":"VLOOKUP($L1140,$L$2:$N$7,3,FALSE)*I1140","v":-4395136.6734547941},null,"G",{"$f":"IF(P1140=\"G\",M1140,IF(P1140=\"PT\",0,ERR))","v":-144047910.42205209},{"$f":"IF(P1140=\"PT\",M1140,IF(P1140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1140=\"G\",N1140,IF(S1140=\"PT\",0,ERR))","v":-4395136.6734547941},{"$f":"IF(S1140=\"PT\",N1140,IF(S1140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1140)","v":-144047910.42205209},null,1131]
[null,null,"Total",null,{"$f":"+G1141-Adjustments!H1148","v":-38492277.422077015},{"$f":"SUM(F1137:F1140)","v":-968496960.35000002},{"$f":"SUM(G1137:G1140)","v":-38492277.422077015},{"$f":"SUM(H1137:H1140)","v":0},{"$f":"SUM(I1137:I1140)","v":-1006989237.7720771},null,null,null,{"$f":"SUM(M1137:M1140)","v":-961795411.39064097},{"$f":"SUM(N1137:N1140)","v":-45193826.381436042},null,null,{"$f":"SUM(Q1137:Q1140)","v":-961795411.39064097},{"$f":"SUM(R1137:R1140)","v":0},null,{"$f":"SUM(T1137:T1140)","v":-42997813.108108975},{"$f":"SUM(U1137:U1140)","v":-2196013.2733270656},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1141)","v":-961795411.39064097},null,1132]
[null,null,null,null,{"$f":"+G1142-Adjustments!H1149","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1141/I1141","v":0.95511985164665159},null,null,null,null,null,null,null,1133]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1143-Adjustments!H1150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134]
[null,null,"Production",null,{"$f":"+G1144-Adjustments!H1151","v":45756.183765002526},{"$f":"+'Rate Base'!$AE$191","v":-6150276.6600000001},{"$f":"+Adjustments!V1126","v":45756.183765002526},null,{"$f":"SUM($F$1144:$H$1144)","v":-6104520.4762349976},null,null,"Sales",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":-5908756.0532052536},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":-195764.42302974407},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":-5908756.0532052536},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":0},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":-195764.42302974407},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1144)","v":-5908756.0532052536},null,1135]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1145-Adjustments!H1152","v":-214538.57725774471},{"$f":"+'Rate Base'!$AE$192","v":-10883.08},{"$f":"+Adjustments!V1127","v":-214538.57725774471},null,{"$f":"SUM($F$1145:$H$1145)","v":-225421.65725774469},null,null,"Wyoming",{"$f":"VLOOKUP($L1145,$L$2:$N$7,2,FALSE)*I1145","v":0},{"$f":"VLOOKUP($L1145,$L$2:$N$7,3,FALSE)*I1145","v":-225421.65725774469},null,"G",{"$f":"IF(P1145=\"G\",M1145,IF(P1145=\"PT\",0,ERR))","v":0},{"$f":"IF(P1145=\"PT\",M1145,IF(P1145=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1145=\"G\",N1145,IF(S1145=\"PT\",0,ERR))","v":-225421.65725774469},{"$f":"IF(S1145=\"PT\",N1145,IF(S1145=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1145)","v":0},null,1136]
[null,null,"Distribution - Utah",null,{"$f":"+G1146-Adjustments!H1153","v":-216787.35159499029},{"$f":"+'Rate Base'!$AE$193","v":-58742.89},{"$f":"+Adjustments!V1128","v":-216787.35159499029},null,{"$f":"SUM($F$1146:$H$1146)","v":-275530.24159499031},null,null,"Utah",{"$f":"VLOOKUP($L1146,$L$2:$N$7,2,FALSE)*I1146","v":-275530.24159499031},{"$f":"VLOOKUP($L1146,$L$2:$N$7,3,FALSE)*I1146","v":0},null,"G",{"$f":"IF(P1146=\"G\",M1146,IF(P1146=\"PT\",0,ERR))","v":-275530.24159499031},{"$f":"IF(P1146=\"PT\",M1146,IF(P1146=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1146=\"G\",N1146,IF(S1146=\"PT\",0,ERR))","v":0},{"$f":"IF(S1146=\"PT\",N1146,IF(S1146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1146)","v":-275530.24159499031},null,1137]
[null,null,"General",null,{"$f":"+G1147-Adjustments!H1154","v":-233582.15823299193},{"$f":"+'Rate Base'!$AE$194","v":-416180.38},{"$f":"+Adjustments!V1129","v":-233582.15823299193},null,{"$f":"SUM($F$1147:$H$1147)","v":-649762.53823299194},null,null,"Gross Plant",{"$f":"VLOOKUP($L1147,$L$2:$N$7,2,FALSE)*I1147","v":-630524.21608384128},{"$f":"VLOOKUP($L1147,$L$2:$N$7,3,FALSE)*I1147","v":-19238.322149150601},null,"G",{"$f":"IF(P1147=\"G\",M1147,IF(P1147=\"PT\",0,ERR))","v":-630524.21608384128},{"$f":"IF(P1147=\"PT\",M1147,IF(P1147=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1147=\"G\",N1147,IF(S1147=\"PT\",0,ERR))","v":-19238.322149150601},{"$f":"IF(S1147=\"PT\",N1147,IF(S1147=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1147)","v":-630524.21608384128},null,1138]
[null,null,"Total",null,{"$f":"+G1148-Adjustments!H1155","v":-619151.90332072438},{"$f":"SUM(F1144:F1147)","v":-6636083.0099999998},{"$f":"SUM(G1144:G1147)","v":-619151.90332072438},{"$f":"SUM(H1144:H1147)","v":0},{"$f":"SUM(I1144:I1147)","v":-7255234.9133207258},null,null,null,{"$f":"SUM(M1144:M1147)","v":-6814810.5108840857},{"$f":"SUM(N1144:N1147)","v":-440424.40243663936},null,null,{"$f":"SUM(Q1144:Q1147)","v":-6814810.5108840857},{"$f":"SUM(R1144:R1147)","v":0},null,{"$f":"SUM(T1144:T1147)","v":-244659.97940689529},{"$f":"SUM(U1144:U1147)","v":-195764.42302974407},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1148)","v":-6814810.5108840857},null,1139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1141]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$198","v":170196.72},{"$f":"+Adjustments!V1133","v":-714.52133987774141},null,{"$f":"SUM($F$1151:$H$1151)","v":169482.19866012226},null,null,"Sales",{"$f":"VLOOKUP($L1151,$L$2:$N$7,2,FALSE)*I1151","v":164047.11412503451},{"$f":"VLOOKUP($L1151,$L$2:$N$7,3,FALSE)*I1151","v":5435.0845350877426},null,"G",{"$f":"IF(P1151=\"G\",M1151,IF(P1151=\"PT\",0,ERR))","v":164047.11412503451},{"$f":"IF(P1151=\"PT\",M1151,IF(P1151=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1151=\"G\",N1151,IF(S1151=\"PT\",0,ERR))","v":0},{"$f":"IF(S1151=\"PT\",N1151,IF(S1151=\"G\",0,ERR))","v":5435.0845350877426},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1151)","v":164047.11412503451},null,1142]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$199","v":-6972733.9800000004},{"$f":"+Adjustments!V1134","v":29272.992017712444},null,{"$f":"SUM($F$1152:$H$1152)","v":-6943460.987982288},null,null,"Wyoming",{"$f":"VLOOKUP($L1152,$L$2:$N$7,2,FALSE)*I1152","v":0},{"$f":"VLOOKUP($L1152,$L$2:$N$7,3,FALSE)*I1152","v":-6943460.987982288},null,"G",{"$f":"IF(P1152=\"G\",M1152,IF(P1152=\"PT\",0,ERR))","v":0},{"$f":"IF(P1152=\"PT\",M1152,IF(P1152=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1152=\"G\",N1152,IF(S1152=\"PT\",0,ERR))","v":-6943460.987982288},{"$f":"IF(S1152=\"PT\",N1152,IF(S1152=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1152)","v":0},null,1143]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$200","v":-178918736.16999999},{"$f":"+Adjustments!V1135","v":751138.18349391222},null,{"$f":"SUM($F$1153:$H$1153)","v":-178167597.98650607},null,null,"Utah",{"$f":"VLOOKUP($L1153,$L$2:$N$7,2,FALSE)*I1153","v":-178167597.98650607},{"$f":"VLOOKUP($L1153,$L$2:$N$7,3,FALSE)*I1153","v":0},null,"G",{"$f":"IF(P1153=\"G\",M1153,IF(P1153=\"PT\",0,ERR))","v":-178167597.98650607},{"$f":"IF(P1153=\"PT\",M1153,IF(P1153=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1153=\"G\",N1153,IF(S1153=\"PT\",0,ERR))","v":0},{"$f":"IF(S1153=\"PT\",N1153,IF(S1153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1153)","v":-178167597.98650607},null,1144]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$201","v":-224639108.58000001},{"$f":"+Adjustments!V1136","v":943081.84582829475},null,{"$f":"SUM($F$1154:$H$1154)","v":-223696026.73417172},null,null,"Gross Plant",{"$f":"VLOOKUP($L1154,$L$2:$N$7,2,FALSE)*I1154","v":-217072782.12930372},{"$f":"VLOOKUP($L1154,$L$2:$N$7,3,FALSE)*I1154","v":-6623244.6048679985},null,"G",{"$f":"IF(P1154=\"G\",M1154,IF(P1154=\"PT\",0,ERR))","v":-217072782.12930372},{"$f":"IF(P1154=\"PT\",M1154,IF(P1154=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1154=\"G\",N1154,IF(S1154=\"PT\",0,ERR))","v":-6623244.6048679985},{"$f":"IF(S1154=\"PT\",N1154,IF(S1154=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1154)","v":-217072782.12930372},null,1145]
[null,null,"Total",null,null,{"$f":"SUM(F1151:F1154)","v":-410360382.00999999},{"$f":"SUM(G1151:G1154)","v":1722778.5000000417},{"$f":"SUM(H1151:H1154)","v":0},{"$f":"SUM(I1151:I1154)","v":-408637603.50999999},null,null,null,{"$f":"SUM(M1151:M1154)","v":-395076333.00168478},{"$f":"SUM(N1151:N1154)","v":-13561270.508315198},null,null,{"$f":"SUM(Q1151:Q1154)","v":-395076333.00168478},{"$f":"SUM(R1151:R1154)","v":0},null,{"$f":"SUM(T1151:T1154)","v":-13566705.592850287},{"$f":"SUM(U1151:U1154)","v":5435.0845350877426},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1155)","v":-395076333.00168478},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!H1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["Net Utility Plant",null,null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,"Production",null,null,{"$f":"+G1159-Adjustments!H1159","v":-753442.43726985273},{"$f":"F1119+F1130+F1137+F1144+F1151","v":1270282.8200000052},{"$f":"G1119+G1130+G1137+G1144+G1151","v":-753442.43726985273},{"$f":"H1119+H1130+H1137+H1144+H1151","v":0},516840.3827301478,null,null,null,{"$f":"M1119+M1130+M1137+M1144+M1151","v":500265.95076328958},{"$f":"N1119+N1130+N1137+N1144+N1151","v":16574.431966856871},null,null,{"$f":"Q1119+Q1130+Q1137+Q1144+Q1151","v":500265.95076328958},{"$f":"R1119+R1130+R1137+R1144","v":0},null,{"$f":"T1119+T1130+T1137+T1144+T1151","v":0},{"$f":"U1119+U1130+U1137+U1144+U1151","v":16574.431966856871},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1159)","v":500265.95076328958},null,1150]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1160-Adjustments!H1160","v":4953968.4604773531},{"$f":"F1120+F1131+F1138+F1145+F1152","v":67504752.320000023},{"$f":"G1120+G1131+G1138+G1145+G1152","v":4953968.4604773531},{"$f":"H1120+H1131+H1138+H1145+H1152","v":0},72458720.780477315,null,null,null,{"$f":"M1120+M1131+M1138+M1145+M1152","v":0},{"$f":"N1120+N1131+N1138+N1145+N1152","v":72458720.780477315},null,null,{"$f":"Q1120+Q1131+Q1138+Q1145+Q1152","v":0},{"$f":"R1120+R1131+R1138+R1145","v":0},null,{"$f":"T1120+T1131+T1138+T1145+T1152","v":72458720.780477315},{"$f":"U1120+U1131+U1138+U1145+U1152","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1160)","v":0},null,1151]
[null,"Distribution - Utah",null,null,{"$f":"+G1161-Adjustments!H1161","v":201960964.21879515},{"$f":"F1121+F1126+F1132+F1139+F1146+F1153","v":2749282516.6995721},{"$f":"G1121+G1126+G1132+G1139+G1146+G1153","v":201960964.21879515},{"$f":"H1121+H1126+H1132+H1139+H1146+H1153","v":0},2951243480.9183669,null,null,null,{"$f":"M1121+M1126+M1132+M1139+M1146+M1153","v":2951243480.9183669},{"$f":"N1121+N1126+N1132+N1139+N1146+N1153","v":0},null,null,{"$f":"Q1121+Q1126+Q1132+Q1139+Q1146+Q1153","v":2951243480.9183669},{"$f":"R1121+R1126+R1132+R1139+R1146","v":0},null,{"$f":"T1121+T1126+T1132+T1139+T1146+T1153","v":0},{"$f":"U1121+U1126+U1132+U1139+U1146+U1153","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1161)","v":2951243480.9183669},null,1152]
[null,"General",null,null,{"$f":"+G1162-Adjustments!H1162","v":-4508499.7292625112},{"$f":"F1122+F1133+F1140+F1147+F1154","v":-49626980.849999994},{"$f":"G1122+G1133+G1140+G1147+G1154","v":-4508499.7292625112},{"$f":"H1122+H1133+H1140+H1147+H1154","v":0},-54135480.579262495,null,null,null,{"$f":"M1122+M1133+M1140+M1147+M1154","v":-62417936.95310384},{"$f":"N1122+N1133+N1140+N1147+N1154","v":8282456.3738412671},null,null,{"$f":"Q1122+Q1133+Q1140+Q1147+Q1154","v":-62417936.95310384},{"$f":"R1122+R1133+R1140+R1147","v":0},null,{"$f":"T1122+T1133+T1140+T1147+T1154","v":8282456.3738412671},{"$f":"U1122+U1133+U1140+U1147+U1154","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1162)","v":-62417936.95310384},null,1153]
[null,null,null,null,{"$f":"+G1163-Adjustments!H1163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!H1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[null,"Net Utility Plant",null,null,{"$f":"+G1165-Adjustments!H1165","v":201652990.51274011},{"$f":"F1123+F1127+F1134+F1141+F1148+F1155","v":2768430570.9895716},{"$f":"G1123+G1127+G1134+G1141+G1148+G1155","v":201652990.51274011},{"$f":"H1123+H1127+H1134+H1141+H1148+H1155","v":0},{"$f":"I1123+I1127+I1134+I1141+I1148+I1155","v":2970083561.5023117},null,null,null,{"$f":"M1123+M1127+M1134+M1141+M1148+M1155","v":2889325809.9160256},{"$f":"N1123+N1127+N1134+N1141+N1148+N1155","v":80757751.586285442},null,null,{"$f":"Q1123+Q1127+Q1134+Q1141+Q1148+Q1155","v":2889325809.9160256},{"$f":"R1123+R1127+R1134+R1141+R1148","v":0},null,{"$f":"T1123+T1127+T1134+T1141+T1148+T1155","v":80741177.154318616},{"$f":"U1123+U1127+U1134+U1141+U1148+U1155","v":16574.431966856871},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1165)","v":2889325809.9160256},null,1156]
[null,null,null,null,{"$f":"+G1166-Adjustments!H1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1157]
[null,null,null,null,{"$f":"+G1167-Adjustments!H1167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1158]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1168-Adjustments!H1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[null,null,null,null,{"$f":"+G1169-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1170-Adjustments!H1170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1161]
[null,null,"Wyoming",null,{"$f":"+G1171-Adjustments!H1171","v":0},{"$f":"+'Rate Base'!$AE$218","v":705800.97357967868},{"$f":"+Adjustments!V1153","v":0},null,{"$f":"SUM($F$1171:$H$1171)","v":705800.97357967868},null,null,"Wyoming",{"$f":"VLOOKUP($L1171,$L$2:$N$7,2,FALSE)*I1171","v":0},{"$f":"VLOOKUP($L1171,$L$2:$N$7,3,FALSE)*I1171","v":705800.97357967868},null,"G",{"$f":"IF(P1171=\"G\",M1171,IF(P1171=\"PT\",0,ERR))","v":0},{"$f":"IF(P1171=\"PT\",M1171,IF(P1171=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1171=\"G\",N1171,IF(S1171=\"PT\",0,ERR))","v":705800.97357967868},{"$f":"IF(S1171=\"PT\",N1171,IF(S1171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1171)","v":0},null,1162]
[null,null,"Utah",null,{"$f":"+G1172-Adjustments!H1172","v":0},{"$f":"+'Rate Base'!$AE$219","v":24499936.326420322},{"$f":"+Adjustments!V1154","v":0},null,{"$f":"SUM($F$1172:$H$1172)","v":24499936.326420322},null,null,"Utah",{"$f":"VLOOKUP($L1172,$L$2:$N$7,2,FALSE)*I1172","v":24499936.326420322},{"$f":"VLOOKUP($L1172,$L$2:$N$7,3,FALSE)*I1172","v":0},null,"G",{"$f":"IF(P1172=\"G\",M1172,IF(P1172=\"PT\",0,ERR))","v":24499936.326420322},{"$f":"IF(P1172=\"PT\",M1172,IF(P1172=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1172=\"G\",N1172,IF(S1172=\"PT\",0,ERR))","v":0},{"$f":"IF(S1172=\"PT\",N1172,IF(S1172=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1172)","v":24499936.326420322},null,1163]
[null,null,"Total",null,{"$f":"+G1173-Adjustments!H1173","v":0},{"$f":"SUM(F1171:F1172)","v":25205737.300000001},{"$f":"SUM(G1171:G1172)","v":0},{"$f":"SUM(H1171:H1172)","v":0},{"$f":"SUM(I1171:I1172)","v":25205737.300000001},null,null,null,{"$f":"SUM(M1171:M1172)","v":24499936.326420322},{"$f":"SUM(N1171:N1172)","v":705800.97357967868},null,null,{"$f":"SUM(Q1171:Q1172)","v":24499936.326420322},{"$f":"SUM(R1171:R1172)","v":0},null,{"$f":"SUM(T1171:T1172)","v":705800.97357967868},{"$f":"SUM(U1171:U1172)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1173)","v":24499936.326420322},null,1164]
[null,null,null,null,{"$f":"+G1174-Adjustments!H1174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1165]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1175-Adjustments!H1175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1166]
[null,null,"Production",null,{"$f":"+G1176-Adjustments!H1176","v":-48124018.939999998},{"$f":"+'Rate Base'!$AE$223","v":48124018.939999998},{"$f":"-F1176","v":-48124018.939999998},null,{"$f":"SUM($F$1176:$H$1176)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":0},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":0},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1176)","v":0},null,{"$f":"Y1175+1","v":1167}]
[null,null,"Total",null,{"$f":"+G1177-Adjustments!H1177","v":-48124018.939999998},{"$f":"SUM(F1176)","v":48124018.939999998},{"$f":"SUM(G1176)","v":-48124018.939999998},{"$f":"SUM(H1176)","v":0},{"$f":"SUM(I1176)","v":0},null,null,null,{"$f":"SUM(M1176)","v":0},{"$f":"SUM(N1176)","v":0},null,null,{"$f":"SUM(Q1176)","v":0},{"$f":"SUM(R1176)","v":0},null,{"$f":"SUM(T1176)","v":0},{"$f":"SUM(U1176)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1177)","v":0},null,1168]
[null,null,null,null,{"$f":"+G1178-Adjustments!H1178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1169]
[165,"Prepayments",null,null,{"$f":"+G1179-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
[null,null,"General",null,{"$f":"+G1180-Adjustments!H1180","v":5088262.6558333347},{"$f":"+'Rate Base'!$AE$227","v":1512116.55},{"$f":"+Adjustments!V1162","v":5088262.6558333347},null,{"$f":"SUM($F$1180:$H$1180)","v":6600379.2058333345},null,null,"Gross Plant",{"$f":"VLOOKUP($L1180,$L$2:$N$7,2,FALSE)*I1180","v":6404953.6249531331},{"$f":"VLOOKUP($L1180,$L$2:$N$7,3,FALSE)*I1180","v":195425.58088020133},null,"G",{"$f":"IF(P1180=\"G\",M1180,IF(P1180=\"PT\",0,ERR))","v":6404953.6249531331},{"$f":"IF(P1180=\"PT\",M1180,IF(P1180=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1180=\"G\",N1180,IF(S1180=\"PT\",0,ERR))","v":195425.58088020133},{"$f":"IF(S1180=\"PT\",N1180,IF(S1180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1180)","v":6404953.6249531331},null,1171]
[null,null,"Total",null,{"$f":"+G1181-Adjustments!H1181","v":5088262.6558333347},{"$f":"SUM(F1180)","v":1512116.55},{"$f":"SUM(G1180)","v":5088262.6558333347},{"$f":"SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":6600379.2058333345},null,null,null,{"$f":"SUM(M1180)","v":6404953.6249531331},{"$f":"SUM(N1180)","v":195425.58088020133},null,null,{"$f":"SUM(Q1180)","v":6404953.6249531331},{"$f":"SUM(R1180)","v":0},null,{"$f":"SUM(T1180)","v":195425.58088020133},{"$f":"SUM(U1180)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1181)","v":6404953.6249531331},null,1172]
[null,null,null,null,{"$f":"+G1182-Adjustments!H1182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1173]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1183-Adjustments!H1183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1174]
[null,null,"Production",null,{"$f":"+G1184-Adjustments!H1184","v":0},{"$f":"+'Rate Base'!$AE$231","v":0},{"$f":"+Adjustments!V1166","v":0},null,{"$f":"SUM($F$1184:$H$1184)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1184,$L$2:$N$7,2,FALSE)*I1184","v":0},{"$f":"VLOOKUP($L1184,$L$2:$N$7,3,FALSE)*I1184","v":0},null,"G",{"$f":"IF(P1184=\"G\",M1184,IF(P1184=\"PT\",0,ERR))","v":0},{"$f":"IF(P1184=\"PT\",M1184,IF(P1184=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1184=\"G\",N1184,IF(S1184=\"PT\",0,ERR))","v":0},{"$f":"IF(S1184=\"PT\",N1184,IF(S1184=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1184)","v":0},null,1175]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1185-Adjustments!H1185","v":0},{"$f":"+'Rate Base'!$AE$232","v":0},{"$f":"+Adjustments!V1167","v":0},null,{"$f":"SUM($F$1185:$H$1185)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1185,$L$2:$N$7,2,FALSE)*I1185","v":0},{"$f":"VLOOKUP($L1185,$L$2:$N$7,3,FALSE)*I1185","v":0},null,"G",{"$f":"IF(P1185=\"G\",M1185,IF(P1185=\"PT\",0,ERR))","v":0},{"$f":"IF(P1185=\"PT\",M1185,IF(P1185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1185=\"G\",N1185,IF(S1185=\"PT\",0,ERR))","v":0},{"$f":"IF(S1185=\"PT\",N1185,IF(S1185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1185)","v":0},null,1176]
[null,null,"Distribution - Utah",null,{"$f":"+G1186-Adjustments!H1186","v":0},{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"+Adjustments!V1168","v":0},null,{"$f":"SUM($F$1186:$H$1186)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1186,$L$2:$N$7,2,FALSE)*I1186","v":0},{"$f":"VLOOKUP($L1186,$L$2:$N$7,3,FALSE)*I1186","v":0},null,"G",{"$f":"IF(P1186=\"G\",M1186,IF(P1186=\"PT\",0,ERR))","v":0},{"$f":"IF(P1186=\"PT\",M1186,IF(P1186=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1186=\"G\",N1186,IF(S1186=\"PT\",0,ERR))","v":0},{"$f":"IF(S1186=\"PT\",N1186,IF(S1186=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1186)","v":0},null,1177]
[null,null,"General",null,{"$f":"+G1187-Adjustments!H1187","v":0},{"$f":"+'Rate Base'!$AE$234","v":14248609.73},{"$f":"+Adjustments!V1169","v":0},null,{"$f":"SUM($F$1187:$H$1187)","v":14248609.73},null,null,"Gross Plant",{"$f":"VLOOKUP($L1187,$L$2:$N$7,2,FALSE)*I1187","v":13826733.539801778},{"$f":"VLOOKUP($L1187,$L$2:$N$7,3,FALSE)*I1187","v":421876.19019822287},null,"G",{"$f":"IF(P1187=\"G\",M1187,IF(P1187=\"PT\",0,ERR))","v":13826733.539801778},{"$f":"IF(P1187=\"PT\",M1187,IF(P1187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1187=\"G\",N1187,IF(S1187=\"PT\",0,ERR))","v":421876.19019822287},{"$f":"IF(S1187=\"PT\",N1187,IF(S1187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1187)","v":13826733.539801778},null,1178]
[null,null,"Total",null,{"$f":"+G1188-Adjustments!H1188","v":0},{"$f":"SUM(F1184:F1187)","v":14248609.73},{"$f":"SUM(G1184:G1187)","v":0},{"$f":"SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":14248609.73},null,null,null,{"$f":"SUM(M1184:M1187)","v":13826733.539801778},{"$f":"SUM(N1184:N1187)","v":421876.19019822287},null,null,{"$f":"SUM(Q1184:Q1187)","v":13826733.539801778},{"$f":"SUM(R1184:R1187)","v":0},null,{"$f":"SUM(T1184:T1187)","v":421876.19019822287},{"$f":"SUM(U1184:U1187)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1188)","v":13826733.539801778},null,1179]
[null,null,null,null,{"$f":"+G1189-Adjustments!H1189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1190-Adjustments!H1190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1181]
[null,null,"Production",null,{"$f":"+G1191-Adjustments!H1191","v":0},{"$f":"+'Rate Base'!$AE$238","v":-5189.3100000000004},{"$f":"+Adjustments!V1173","v":0},null,{"$f":"SUM($F$1191:$H$1191)","v":-5189.3100000000004},null,null,"Sales",{"$f":"VLOOKUP($L1191,$L$2:$N$7,2,FALSE)*I1191","v":-5022.8952452248586},{"$f":"VLOOKUP($L1191,$L$2:$N$7,3,FALSE)*I1191","v":-166.41475477514217},null,"G",{"$f":"IF(P1191=\"G\",M1191,IF(P1191=\"PT\",0,ERR))","v":-5022.8952452248586},{"$f":"IF(P1191=\"PT\",M1191,IF(P1191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1191=\"G\",N1191,IF(S1191=\"PT\",0,ERR))","v":0},{"$f":"IF(S1191=\"PT\",N1191,IF(S1191=\"G\",0,ERR))","v":-166.41475477514217},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1191)","v":-5022.8952452248586},null,1182]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1192-Adjustments!H1192","v":0},{"$f":"+'Rate Base'!$AE$239","v":0},{"$f":"+Adjustments!V1174","v":0},null,{"$f":"SUM($F$1192:$H$1192)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1192,$L$2:$N$7,2,FALSE)*I1192","v":0},{"$f":"VLOOKUP($L1192,$L$2:$N$7,3,FALSE)*I1192","v":0},null,"G",{"$f":"IF(P1192=\"G\",M1192,IF(P1192=\"PT\",0,ERR))","v":0},{"$f":"IF(P1192=\"PT\",M1192,IF(P1192=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1192=\"G\",N1192,IF(S1192=\"PT\",0,ERR))","v":0},{"$f":"IF(S1192=\"PT\",N1192,IF(S1192=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1192)","v":0},null,1183]
[null,null,"Distribution - Utah",null,{"$f":"+G1193-Adjustments!H1193","v":0},{"$f":"+'Rate Base'!$AE$240","v":0},{"$f":"+Adjustments!V1175","v":0},null,{"$f":"SUM($F$1193:$H$1193)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":0},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":0},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1193)","v":0},null,1184]
[null,null,"General",null,{"$f":"+G1194-Adjustments!H1194","v":0},{"$f":"+'Rate Base'!$AE$241","v":3287441.32},{"$f":"+Adjustments!V1176","v":0},null,{"$f":"SUM($F$1194:$H$1194)","v":3287441.32},null,null,"Gross Plant",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":3190105.9837207166},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":97335.336279283205},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":3190105.9837207166},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":97335.336279283205},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1194)","v":3190105.9837207166},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1195","v":0},{"$f":"SUM(F1191:F1194)","v":3282252.01},{"$f":"SUM(G1191:G1194)","v":0},{"$f":"SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":3282252.01},null,null,null,{"$f":"SUM(M1191:M1194)","v":3185083.0884754919},{"$f":"SUM(N1191:N1194)","v":97168.921524508056},null,null,{"$f":"SUM(Q1191:Q1194)","v":3185083.0884754919},{"$f":"SUM(R1191:R1194)","v":0},null,{"$f":"SUM(T1191:T1194)","v":97335.336279283205},{"$f":"SUM(U1191:U1194)","v":-166.41475477514217},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1195)","v":3185083.0884754919},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
[2351,"Customer Deposits",null,null,{"$f":"+G1197-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"Wyoming",null,{"$f":"+G1198-Adjustments!H1198","v":0},{"$f":"+'Rate Base'!$AE$245","v":-100974.05},{"$f":"+Adjustments!V1180","v":0},null,{"$f":"SUM($F$1198:$H$1198)","v":-100974.05},null,null,"Wyoming",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":0},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-100974.05},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":0},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-100974.05},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1198)","v":0},null,1189]
[null,null,"Utah",null,{"$f":"+G1199-Adjustments!H1199","v":0},{"$f":"+'Rate Base'!$AE$246","v":-2754786.84},{"$f":"+Adjustments!V1181","v":0},null,{"$f":"SUM($F$1199:$H$1199)","v":-2754786.84},null,null,"Utah",{"$f":"VLOOKUP($L1199,$L$2:$N$7,2,FALSE)*I1199","v":-2754786.84},{"$f":"VLOOKUP($L1199,$L$2:$N$7,3,FALSE)*I1199","v":0},null,"G",{"$f":"IF(P1199=\"G\",M1199,IF(P1199=\"PT\",0,ERR))","v":-2754786.84},{"$f":"IF(P1199=\"PT\",M1199,IF(P1199=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1199=\"G\",N1199,IF(S1199=\"PT\",0,ERR))","v":0},{"$f":"IF(S1199=\"PT\",N1199,IF(S1199=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1199)","v":-2754786.84},null,1190]
[null,null,"Total",null,{"$f":"+G1200-Adjustments!H1200","v":0},{"$f":"SUM(F1198:F1199)","v":-2855760.8899999997},{"$f":"SUM(G1198:G1199)","v":0},{"$f":"SUM(H1198:H1199)","v":0},{"$f":"SUM(I1198:I1199)","v":-2855760.8899999997},null,null,null,{"$f":"SUM(M1198:M1199)","v":-2754786.84},{"$f":"SUM(N1198:N1199)","v":-100974.05},null,null,{"$f":"SUM(Q1198:Q1199)","v":-2754786.84},{"$f":"SUM(R1198:R1199)","v":0},null,{"$f":"SUM(T1198:T1199)","v":-100974.05},{"$f":"SUM(U1198:U1199)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1200)","v":-2754786.84},null,1191]
[null,null,null,null,{"$f":"+G1201-Adjustments!H1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[252,"Misc Customer Credits",null,null,{"$f":"+G1202-Adjustments!H1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1193]
[null,null,"Wyoming",null,{"$f":"+G1203-Adjustments!H1203","v":0},{"$f":"+'Rate Base'!AE250","v":0},{"$f":"+Adjustments!V1185","v":0},null,{"$f":"SUM($F$1203:$H$1203)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":0},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":0},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1203)","v":0},null,1194]
[null,null,"Utah",null,{"$f":"+G1204-Adjustments!H1204","v":0},{"$f":"+'Rate Base'!AE251","v":0},{"$f":"+Adjustments!V1186","v":0},null,{"$f":"SUM($F$1204:$H$1204)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":0},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":0},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1204)","v":0},null,1195]
[null,null,"Total",null,{"$f":"+G1205-Adjustments!H1205","v":0},{"$f":"SUM(F1203:F1204)","v":0},{"$f":"SUM(G1203:G1204)","v":0},{"$f":"SUM(H1203:H1204)","v":0},{"$f":"SUM(I1203:I1204)","v":0},null,null,null,{"$f":"SUM(M1204)","v":0},{"$f":"SUM(N1204)","v":0},null,null,{"$f":"SUM(Q1203:Q1204)","v":0},{"$f":"SUM(R1203:R1204)","v":0},null,{"$f":"SUM(T1203:T1204)","v":0},{"$f":"SUM(U1204)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1205)","v":0},null,1196]
[null,null,null,null,{"$f":"+G1206-Adjustments!H1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1197]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[null,null,"General",null,{"$f":"+G1208-Adjustments!H1208","v":17182.097499999974},{"$f":"+'Rate Base'!$AE$256","v":-120981.89},{"$f":"+Adjustments!V1190","v":17182.097499999974},null,{"$f":"SUM($F$1208:$H$1208)","v":-103799.79250000003},null,null,"Gross Plant",{"$f":"VLOOKUP($L1208,$L$2:$N$7,2,FALSE)*I1208","v":-100726.46381509218},{"$f":"VLOOKUP($L1208,$L$2:$N$7,3,FALSE)*I1208","v":-3073.3286849078486},null,"G",{"$f":"IF(P1208=\"G\",M1208,IF(P1208=\"PT\",0,ERR))","v":-100726.46381509218},{"$f":"IF(P1208=\"PT\",M1208,IF(P1208=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1208=\"G\",N1208,IF(S1208=\"PT\",0,ERR))","v":-3073.3286849078486},{"$f":"IF(S1208=\"PT\",N1208,IF(S1208=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1208)","v":-100726.46381509218},null,1199]
[null,null,"Total",null,{"$f":"+G1209-Adjustments!H1209","v":17182.097499999974},{"$f":"SUM(F1208)","v":-120981.89},{"$f":"SUM(G1208)","v":17182.097499999974},{"$f":"SUM(H1208)","v":0},{"$f":"SUM(I1208)","v":-103799.79250000003},null,null,null,{"$f":"SUM(M1208)","v":-100726.46381509218},{"$f":"SUM(N1208)","v":-3073.3286849078486},null,null,{"$f":"SUM(Q1207:Q1208)","v":-100726.46381509218},{"$f":"SUM(R1207:R1208)","v":0},null,{"$f":"SUM(T1207:T1208)","v":-3073.3286849078486},{"$f":"SUM(U1208)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1209)","v":-100726.46381509218},null,1200]
[null,null,null,null,{"$f":"+G1210-Adjustments!H1210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1211-Adjustments!H1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202]
[null,null,"Production",null,{"$f":"+G1212-Adjustments!H1212","v":0},{"$f":"+'Rate Base'!$AE$259","v":0},{"$f":"+Adjustments!V1194","v":0},null,{"$f":"SUM($F$1212:$H$1212)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":0},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":0},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":0},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":0},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1212)","v":0},null,1203]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1213-Adjustments!H1213","v":0},{"$f":"+'Rate Base'!$AE$260","v":0},{"$f":"+Adjustments!V1195","v":0},null,{"$f":"SUM($F$1213:$H$1213)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1213,$L$2:$N$7,2,FALSE)*I1213","v":0},{"$f":"VLOOKUP($L1213,$L$2:$N$7,3,FALSE)*I1213","v":0},null,"G",{"$f":"IF(P1213=\"G\",M1213,IF(P1213=\"PT\",0,ERR))","v":0},{"$f":"IF(P1213=\"PT\",M1213,IF(P1213=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1213=\"G\",N1213,IF(S1213=\"PT\",0,ERR))","v":0},{"$f":"IF(S1213=\"PT\",N1213,IF(S1213=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1213)","v":0},null,1204]
[null,null,"Distribution - Utah",null,{"$f":"+G1214-Adjustments!H1214","v":0},{"$f":"+'Rate Base'!$AE$261","v":0},{"$f":"+Adjustments!V1196","v":0},null,{"$f":"SUM($F$1214:$H$1214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1214,$L$2:$N$7,2,FALSE)*I1214","v":0},{"$f":"VLOOKUP($L1214,$L$2:$N$7,3,FALSE)*I1214","v":0},null,"G",{"$f":"IF(P1214=\"G\",M1214,IF(P1214=\"PT\",0,ERR))","v":0},{"$f":"IF(P1214=\"PT\",M1214,IF(P1214=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1214=\"G\",N1214,IF(S1214=\"PT\",0,ERR))","v":0},{"$f":"IF(S1214=\"PT\",N1214,IF(S1214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1214)","v":0},null,1205]
[null,null,"General",null,{"$f":"+G1215-Adjustments!H1215","v":0},{"$f":"+'Rate Base'!$AE$262","v":0},{"$f":"+Adjustments!V1197","v":0},null,{"$f":"SUM($F$1215:$H$1215)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1215,$L$2:$N$7,2,FALSE)*I1215","v":0},{"$f":"VLOOKUP($L1215,$L$2:$N$7,3,FALSE)*I1215","v":0},null,"G",{"$f":"IF(P1215=\"G\",M1215,IF(P1215=\"PT\",0,ERR))","v":0},{"$f":"IF(P1215=\"PT\",M1215,IF(P1215=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1215=\"G\",N1215,IF(S1215=\"PT\",0,ERR))","v":0},{"$f":"IF(S1215=\"PT\",N1215,IF(S1215=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1215)","v":0},null,1206]
[null,null,"Total",null,{"$f":"+G1216-Adjustments!H1216","v":0},{"$f":"SUM(F1212:F1215)","v":0},{"$f":"SUM(G1212:G1215)","v":0},{"$f":"SUM(H1212:H1215)","v":0},{"$f":"SUM(I1212:I1215)","v":0},null,null,null,{"$f":"SUM(M1212:M1215)","v":0},{"$f":"SUM(N1212:N1215)","v":0},null,null,{"$f":"SUM(Q1212:Q1215)","v":0},{"$f":"SUM(R1212:R1215)","v":0},null,{"$f":"SUM(T1212:T1215)","v":0},{"$f":"SUM(U1212:U1215)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1216)","v":0},null,1207]
[null,null,null,null,{"$f":"+G1217-Adjustments!H1217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1218-Adjustments!H1218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209]
[null,null,"Production",null,{"$f":"+G1219-Adjustments!H1219","v":2630280.8325250628},{"$f":"+'Rate Base'!$AE$266","v":-44252448.700000003},{"$f":"+Adjustments!V1201","v":2630280.8325250628},null,{"$f":"SUM($F$1219:$H$1219)","v":-41622167.867474943},null,null,"Sales",{"$f":"VLOOKUP($L1219,$L$2:$N$7,2,FALSE)*I1219","v":-40287396.412527055},{"$f":"VLOOKUP($L1219,$L$2:$N$7,3,FALSE)*I1219","v":-1334771.4549478916},null,"G",{"$f":"IF(P1219=\"G\",M1219,IF(P1219=\"PT\",0,ERR))","v":-40287396.412527055},{"$f":"IF(P1219=\"PT\",M1219,IF(P1219=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1219=\"G\",N1219,IF(S1219=\"PT\",0,ERR))","v":0},{"$f":"IF(S1219=\"PT\",N1219,IF(S1219=\"G\",0,ERR))","v":-1334771.4549478916},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1219)","v":-40287396.412527055},null,1210]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1220-Adjustments!H1220","v":747385.94360519329},{"$f":"+'Rate Base'!$AE$267","v":-8486889.9900000002},{"$f":"+Adjustments!V1202","v":747385.94360519329},null,{"$f":"SUM($F$1220:$H$1220)","v":-7739504.0463948073},null,null,"Wyoming",{"$f":"VLOOKUP($L1220,$L$2:$N$7,2,FALSE)*I1220","v":0},{"$f":"VLOOKUP($L1220,$L$2:$N$7,3,FALSE)*I1220","v":-7739504.0463948073},null,"G",{"$f":"IF(P1220=\"G\",M1220,IF(P1220=\"PT\",0,ERR))","v":0},{"$f":"IF(P1220=\"PT\",M1220,IF(P1220=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1220=\"G\",N1220,IF(S1220=\"PT\",0,ERR))","v":-7739504.0463948073},{"$f":"IF(S1220=\"PT\",N1220,IF(S1220=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1220)","v":0},null,1211]
[null,null,"Distribution - Utah",null,{"$f":"+G1221-Adjustments!H1221","v":22681640.503418494},{"$f":"+'Rate Base'!$AE$268","v":-257559818.18000001},{"$f":"+Adjustments!V1203","v":22681640.503418494},null,{"$f":"SUM($F$1221:$H$1221)","v":-234878177.6765815},null,null,"Utah",{"$f":"VLOOKUP($L1221,$L$2:$N$7,2,FALSE)*I1221","v":-234878177.6765815},{"$f":"VLOOKUP($L1221,$L$2:$N$7,3,FALSE)*I1221","v":0},null,"G",{"$f":"IF(P1221=\"G\",M1221,IF(P1221=\"PT\",0,ERR))","v":-234878177.6765815},{"$f":"IF(P1221=\"PT\",M1221,IF(P1221=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1221=\"G\",N1221,IF(S1221=\"PT\",0,ERR))","v":0},{"$f":"IF(S1221=\"PT\",N1221,IF(S1221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1221)","v":-234878177.6765815},null,1212]
[null,null,"General",null,{"$f":"+G1222-Adjustments!H1222","v":-1671038.1604420803},{"$f":"+'Rate Base'!$AE$269","v":19906632.43},{"$f":"+Adjustments!V1204","v":-1671038.1604420803},null,{"$f":"SUM($F$1222:$H$1222)","v":18235594.269557919},null,null,"Gross Plant",{"$f":"VLOOKUP($L1222,$L$2:$N$7,2,FALSE)*I1222","v":17695670.502803054},{"$f":"VLOOKUP($L1222,$L$2:$N$7,3,FALSE)*I1222","v":539923.76675486634},null,"G",{"$f":"IF(P1222=\"G\",M1222,IF(P1222=\"PT\",0,ERR))","v":17695670.502803054},{"$f":"IF(P1222=\"PT\",M1222,IF(P1222=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1222=\"G\",N1222,IF(S1222=\"PT\",0,ERR))","v":539923.76675486634},{"$f":"IF(S1222=\"PT\",N1222,IF(S1222=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1222)","v":17695670.502803054},null,1213]
[null,null,"Total",null,{"$f":"+G1223-Adjustments!H1223","v":24388269.119106669},{"$f":"SUM(F1219:F1222)","v":-290392524.44},{"$f":"SUM(G1219:G1222)","v":24388269.119106669},{"$f":"SUM(H1219:H1222)","v":0},{"$f":"SUM(I1219:I1222)","v":-266004255.32089332},null,null,null,{"$f":"SUM(M1219:M1222)","v":-257469903.58630553},{"$f":"SUM(N1219:N1222)","v":-8534351.7345878333},null,null,{"$f":"SUM(Q1219:Q1222)","v":-257469903.58630553},{"$f":"SUM(R1219:R1222)","v":0},null,{"$f":"SUM(T1219:T1222)","v":-7199580.2796399407},{"$f":"SUM(U1219:U1222)","v":-1334771.4549478916},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1223)","v":-257469903.58630553},null,1214]
[null,null,null,null,{"$f":"+G1224-Adjustments!H1224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1215]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
[null,null,"Production",null,{"$f":"+G1226-Adjustments!H1226","v":118634.20151824738},{"$f":"+'Rate Base'!$AE$273","v":-700755.31},{"$f":"+Adjustments!V1208","v":118634.20151824738},null,{"$f":"SUM($F$1226:$H$1226)","v":-582121.10848175269},null,null,"Sales",{"$f":"VLOOKUP($L1226,$L$2:$N$7,2,FALSE)*I1226","v":-563453.20436397498},{"$f":"VLOOKUP($L1226,$L$2:$N$7,3,FALSE)*I1226","v":-18667.90411777766},null,"G",{"$f":"IF(P1226=\"G\",M1226,IF(P1226=\"PT\",0,ERR))","v":-563453.20436397498},{"$f":"IF(P1226=\"PT\",M1226,IF(P1226=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1226=\"G\",N1226,IF(S1226=\"PT\",0,ERR))","v":0},{"$f":"IF(S1226=\"PT\",N1226,IF(S1226=\"G\",0,ERR))","v":-18667.90411777766},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1226)","v":-563453.20436397498},null,1217]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1227-Adjustments!H1227","v":0},{"$f":"+'Rate Base'!$AE$274","v":0},{"$f":"+Adjustments!V1209","v":0},null,{"$f":"SUM($F$1227:$H$1227)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1227,$L$2:$N$7,2,FALSE)*I1227","v":0},{"$f":"VLOOKUP($L1227,$L$2:$N$7,3,FALSE)*I1227","v":0},null,"G",{"$f":"IF(P1227=\"G\",M1227,IF(P1227=\"PT\",0,ERR))","v":0},{"$f":"IF(P1227=\"PT\",M1227,IF(P1227=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1227=\"G\",N1227,IF(S1227=\"PT\",0,ERR))","v":0},{"$f":"IF(S1227=\"PT\",N1227,IF(S1227=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1227)","v":0},null,1218]
[null,null,"Distribution - Utah",null,{"$f":"+G1228-Adjustments!H1228","v":10846917.083764888},{"$f":"+'Rate Base'!$AE$275","v":-64071192.340000004},{"$f":"+Adjustments!V1210","v":10846917.083764888},null,{"$f":"SUM($F$1228:$H$1228)","v":-53224275.256235115},null,null,"Utah",{"$f":"VLOOKUP($L1228,$L$2:$N$7,2,FALSE)*I1228","v":-53224275.256235115},{"$f":"VLOOKUP($L1228,$L$2:$N$7,3,FALSE)*I1228","v":0},null,"G",{"$f":"IF(P1228=\"G\",M1228,IF(P1228=\"PT\",0,ERR))","v":-53224275.256235115},{"$f":"IF(P1228=\"PT\",M1228,IF(P1228=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1228=\"G\",N1228,IF(S1228=\"PT\",0,ERR))","v":0},{"$f":"IF(S1228=\"PT\",N1228,IF(S1228=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1228)","v":-53224275.256235115},null,1219]
[null,null,"General",null,{"$f":"+G1229-Adjustments!H1229","v":272450.56919849606},{"$f":"+'Rate Base'!$AE$276","v":-2093755.35},{"$f":"+Adjustments!V1211","v":272450.56919849606},null,{"$f":"SUM($F$1229:$H$1229)","v":-1821304.7808015039},null,null,"Gross Plant",{"$f":"VLOOKUP($L1229,$L$2:$N$7,2,FALSE)*I1229","v":-1767379.160219969},{"$f":"VLOOKUP($L1229,$L$2:$N$7,3,FALSE)*I1229","v":-53925.620581534997},null,"G",{"$f":"IF(P1229=\"G\",M1229,IF(P1229=\"PT\",0,ERR))","v":-1767379.160219969},{"$f":"IF(P1229=\"PT\",M1229,IF(P1229=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1229=\"G\",N1229,IF(S1229=\"PT\",0,ERR))","v":-53925.620581534997},{"$f":"IF(S1229=\"PT\",N1229,IF(S1229=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1229)","v":-1767379.160219969},null,1220]
[null,null,"Total",null,{"$f":"+G1230-Adjustments!H1230","v":11238001.854481632},{"$f":"SUM(F1226:F1229)","v":-66865703.000000007},{"$f":"SUM(G1226:G1229)","v":11238001.854481632},{"$f":"SUM(H1226:H1229)","v":0},{"$f":"SUM(I1226:I1229)","v":-55627701.14551837},null,null,null,{"$f":"SUM(M1226:M1229)","v":-55555107.620819055},{"$f":"SUM(N1226:N1229)","v":-72593.524699312664},null,null,{"$f":"SUM(Q1226:Q1229)","v":-55555107.620819055},{"$f":"SUM(R1226:R1229)","v":0},null,{"$f":"SUM(T1226:T1229)","v":-53925.620581534997},{"$f":"SUM(U1226:U1229)","v":-18667.90411777766},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1230)","v":-55555107.620819055},null,1221]
[null,null,null,null,{"$f":"+G1231-Adjustments!H1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
["186007","Deferred Pension Asset",null,null,{"$f":"+G1232-Adjustments!H1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,"General",null,null,{"$f":"+G1233-Adjustments!H1233","v":-158620260.49000001},{"$f":"+'Rate Base'!$AE$280","v":158620260.49000001},{"$f":"+Adjustments!V1215","v":-158620260.49000001},null,{"$f":"SUM($F$1233:$H$1233)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1233,$L$2:$N$7,2,FALSE)*I1233","v":0},{"$f":"VLOOKUP($L1233,$L$2:$N$7,3,FALSE)*I1233","v":0},null,"G",{"$f":"IF(P1233=\"G\",M1233,IF(P1233=\"PT\",0,ERR))","v":0},{"$f":"IF(P1233=\"PT\",M1233,IF(P1233=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1233=\"G\",N1233,IF(S1233=\"PT\",0,ERR))","v":0},{"$f":"IF(S1233=\"PT\",N1233,IF(S1233=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1233)","v":0},null,1224]
[null,"Total",null,null,{"$f":"+G1234-Adjustments!H1234","v":-158620260.49000001},{"$f":"SUM(F1233)","v":158620260.49000001},{"$f":"SUM(G1233)","v":-158620260.49000001},{"$f":"SUM(H1233)","v":0},{"$f":"SUM(I1233)","v":0},null,null,null,{"$f":"SUM(M1233)","v":0},{"$f":"SUM(N1233)","v":0},null,null,{"$f":"SUM(Q1233)","v":0},{"$f":"SUM(R1233)","v":0},null,{"$f":"SUM(T1233)","v":0},{"$f":"SUM(U1233)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1234)","v":0},null,1225]
[null,null,null,null,{"$f":"+G1235-Adjustments!H1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226]
["Total Other Rate Base",null,null,null,{"$f":"+G1236-Adjustments!H1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1227]
[null,"Production",null,null,{"$f":"+G1237-Adjustments!H1237","v":-45375103.905956693},{"$f":"F1176+F1212+F1219+F1226+F1191+F1184","v":3165625.6199999945},{"$f":"G1176+G1212+G1219+G1226+G1191+G1184","v":-45375103.905956693},{"$f":"H1176+H1212+H1219+H1226+H1191+H1184","v":0},{"$f":"I1176+I1212+I1219+I1226+I1191+I1184","v":-42209478.285956696},null,null,null,{"$f":"M1176+M1212+M1219+M1226+M1191+M1184","v":-40855872.512136251},{"$f":"N1176+N1212+N1219+N1226+N1191+N1184","v":-1353605.7738204445},null,null,{"$f":"Q1176+Q1212+Q1219+Q1226+Q1191+Q1184","v":-40855872.512136251},{"$f":"R1176+R1212+R1219+R1226+R1191+R1184","v":0},null,{"$f":"T1176+T1212+T1219+T1226+T1191+T1184","v":0},{"$f":"U1176+U1212+U1219+U1226+U1191+U1184","v":-1353605.7738204445},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1237)","v":-40855872.512136251},null,1228]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1238-Adjustments!H1238","v":747385.94360519329},{"$f":"F1171+F1198+F1192+F1185+F1213+F1220+F1227+F1203","v":-7882063.0664203214},{"$f":"G1171+G1198+G1192+G1185+G1213+G1220+G1227+G1203","v":747385.94360519329},{"$f":"H1171+H1198+H1192+H1185+H1213+H1220+H1227+H1203","v":0},{"$f":"I1171+I1198+I1192+I1185+I1213+I1220+I1227+I1203","v":-7134677.1228151284},null,null,null,{"$f":"M1171+M1198+M1192+M1185+M1213+M1220+M1227+M1203","v":0},{"$f":"N1171+N1198+N1192+N1185+N1213+N1220+N1227+N1203","v":-7134677.1228151284},null,null,{"$f":"Q1171+Q1198+Q1192+Q1185+Q1213+Q1220+Q1227+Q1203","v":0},{"$f":"R1171+R1198+R1192+R1185+R1213+R1220+R1227+R1203","v":0},null,{"$f":"T1171+T1198+T1192+T1185+T1213+T1220+T1227+T1203","v":-7134677.1228151284},{"$f":"U1171+U1198+U1192+U1185+U1213+U1220+U1227+U1203","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1238)","v":0},null,1229]
[null,"Distribution - Utah",null,null,{"$f":"+G1239-Adjustments!H1239","v":34756117.85525357},{"$f":"F1172+F1199+F1214+F1193+F1186+F1221+F1228+F1204","v":-299885861.03357971},{"$f":"G1172+G1199+G1214+G1193+G1186+G1221+G1228+G1204","v":33528557.587183382},{"$f":"H1172+H1199+H1214+H1193+H1186+H1221+H1228+H1204","v":0},{"$f":"I1172+I1199+I1214+I1193+I1186+I1221+I1228+I1204","v":-266357303.44639629},null,null,null,{"$f":"M1172+M1199+M1214+M1193+M1186+M1221+M1228+M1204","v":-266357303.44639629},{"$f":"N1172+N1199+N1214+N1193+N1186+N1221+N1228+N1204","v":0},null,null,{"$f":"Q1172+Q1199+Q1214+Q1193+Q1186+Q1221+Q1228+Q1204","v":-266357303.44639629},{"$f":"R1172+R1199+R1214+R1193+R1186+R1221+R1228+R1204","v":0},null,{"$f":"T1172+T1199+T1214+T1193+T1186+T1221+T1228+T1204","v":0},{"$f":"U1172+U1199+U1214+U1193+U1186+U1221+U1228+U1204","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1239)","v":-266357303.44639629},null,1230]
[null,"General",null,null,{"$f":"+G1240-Adjustments!H1240","v":-154913403.32791024},{"$f":"F1180+F1208+F1215+F1222+F1229+F1233+F1194+F1187","v":195360323.28},{"$f":"G1180+G1208+G1215+G1222+G1229+G1233+G1194+G1187","v":-154913403.32791024},{"$f":"H1180+H1208+H1215+H1222+H1229+H1233+H1194+H1187","v":0},{"$f":"I1180+I1208+I1215+I1222+I1229+I1233+I1194+I1187","v":40446919.952089749},null,null,null,{"$f":"M1180+M1208+M1215+M1222+M1229+M1233+M1194+M1187","v":39249358.027243622},{"$f":"N1180+N1208+N1215+N1222+N1229+N1233+N1194+N1187","v":1197561.9248461309},null,null,{"$f":"Q1180+Q1208+Q1215+Q1222+Q1229+Q1233+Q1194+Q1187","v":39249358.027243622},{"$f":"R1180+R1208+R1215+R1222+R1229+R1233+R1194+R1187","v":0},null,{"$f":"T1180+T1208+T1215+T1222+T1229+T1233+T1194+T1187","v":1197561.9248461309},{"$f":"U1180+U1208+U1215+U1222+U1229+U1233+U1194+U1187","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1240)","v":39249358.027243622},null,{"$f":"Y1239+1","v":1231}]
[null,null,null,null,{"$f":"+G1241-Adjustments!H1241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232]
[null,null,null,null,{"$f":"+G1242-Adjustments!H1242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1233]
[null,"Total Other Rate Base",null,null,{"$f":"+G1243-Adjustments!H1243","v":-173712773.27068448},{"$f":"SUM(F1237:F1241)","v":-109241975.20000002},{"$f":"SUM(G1237:G1241)","v":-166012563.70307836},{"$f":"SUM(H1237:H1241)","v":0},{"$f":"SUM(I1237:I1241)","v":-275254538.90307838},null,null,null,{"$f":"SUM(M1237:M1241)","v":-267963817.93128896},{"$f":"SUM(N1237:N1241)","v":-7290720.971789442},null,null,{"$f":"SUM(Q1237:Q1241)","v":-267963817.93128896},{"$f":"SUM(R1237:R1241)","v":0},null,{"$f":"SUM(T1237:T1241)","v":-5937115.1979689971},{"$f":"SUM(U1237:U1241)","v":-1353605.7738204445},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1243)","v":-267963817.93128896},null,1234]
[null,null,null,null,{"$f":"+G1244-Adjustments!H1244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1245-Adjustments!H1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
[null,"Production",null,null,{"$f":"+G1246-Adjustments!H1246","v":-46128546.343226545},{"$f":"F1159+F1237","v":4435908.4399999995},-46128546.343226545,0,-41692637.903226547,null,null,null,{"$f":"M1159+M1237","v":-40355606.561372958},-1337031.3418535877,null,null,{"$f":"Q1159+Q1237","v":-40355606.561372958},0,null,{"$f":"T1159+T1237","v":0},-1337031.3418535877,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1246)","v":-40355606.561372958},null,1237]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1247-Adjustments!H1247","v":-771294.89545338973},59622689.253579699,5701354.404082546,0,65324043.657662183,null,null,null,0,65324043.657662183,null,null,0,0,null,65324043.657662183,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1247)","v":0},null,1238]
[null,"Distribution - Utah",null,null,{"$f":"+G1248-Adjustments!H1248","v":235489521.80597854},2449396655.6659923,235489521.80597854,0,2684886177.4719706,null,null,null,2684886177.4719706,0,null,null,2684886177.4719706,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1248)","v":2684886177.4719706},null,1239]
[null,"General",null,null,{"$f":"+G1249-Adjustments!H1249","v":-159439636.34292489},145733342.43000001,-159421903.05717275,0,-13688560.627172746,null,null,null,-23168578.925860219,9480018.2986873984,null,null,-23168578.925860219,0,null,9480018.2986873984,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1249)","v":-23168578.925860219},null,1240]
[null,null,null,null,{"$f":"+G1250-Adjustments!H1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,null,null,{"$f":"+G1251-Adjustments!H1251","v":-8.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1252-Adjustments!H1252","v":35640426.809661746},{"$f":"F1165+F1243","v":2659188595.7895718},{"$f":"G1165+G1243","v":35640426.809661746},{"$f":"H1165+H1243","v":0},{"$f":"I1165+I1243","v":2694829022.5992332},null,null,null,{"$f":"M1165+M1243","v":2621361991.9847364},{"$f":"N1165+N1243","v":73467030.614495993},null,null,{"$f":"Q1165+Q1243","v":2621361991.9847364},{"$f":"R1165+R1243","v":0},null,{"$f":"T1165+T1243","v":74804061.956349611},{"$f":"U1165+U1243","v":-1337031.3418535877},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1252)","v":2621361991.9847364},null,1243]
[null,null,null,null,{"$f":"+G1253-Adjustments!H1253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1244]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1254-Adjustments!H1254","v":-148072.93603047961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1245]
[null,null,null,null,{"$f":"+G1255-Adjustments!H1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1257-Adjustments!H1257","v":-1227560.2680701897},{"$f":"F640","v":845200956.94792509},{"$f":"G640","v":-1227560.2680701897},{"$f":"H640","v":0},{"$f":"I640","v":843973396.67985499},null,null,null,{"$f":"M640","v":818030998.44041598},{"$f":"I1257-M1257","v":25942398.239439011},null,null,null,null,null,null,null,null,null,null,1248]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1258-Adjustments!H1258","v":-19413586.971911833},{"$f":"F905","v":153409084.66},{"$f":"G905","v":-19413586.971911833},{"$f":"H905","v":0},{"$f":"I905","v":133995497.68808815},null,null,null,{"$f":"M905","v":128716766.35852568},5278731.3295624703,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1259-Adjustments!H1259","v":0},0,0,{"$f":"H926","v":0},0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1250]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1260-Adjustments!H1260","v":4393399.1998675028},{"$f":"F934","v":26498629.170000006},{"$f":"G934","v":4393399.1998675028},{"$f":"H934","v":0},{"$f":"I934","v":30892028.369867507},null,null,null,{"$f":"M934","v":29538052.776015084},1353975.5938524231,null,null,null,null,null,null,null,null,null,null,1251]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1261-Adjustments!H1261","v":6817316.0214758273},{"$f":"F936+F938+F940","v":26787507.120000005},{"$f":"G936+G938+G940","v":6965388.9575063065},{"$f":"H936+H938+H940","v":9606044.974074319},{"$f":"I936+I938+I940","v":43358941.05158063},null,null,null,{"$f":"M936+M938+M940","v":42773746.030026332},{"$f":"N936+N938+N940","v":-43091230.39148955},null,null,null,null,null,null,null,null,null,null,1252]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1262-Adjustments!H1262","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1253]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1263-Adjustments!H1263","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1254]
[null,null,"South Georgia Amortization",null,{"$f":"+G1264-Adjustments!H1264","v":-148072.93603047961},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1255]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1265-Adjustments!H1265","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!H1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1267-Adjustments!H1267","v":-9282359.0826082155},{"$f":"SUM(F1257:F1265)","v":1051896177.897925},{"$f":"SUM(G1257:G1265)","v":-9282359.0826082155},{"$f":"SUM(H1257:H1265)","v":9606044.974074319},{"$f":"SUM(I1257:I1265)","v":1052219863.7893914},null,null,null,{"$f":"SUM(M1257:M1265)","v":1019059563.604983},{"$f":"SUM(N1257:N1265)","v":-10516125.228635646},null,null,null,null,null,null,null,null,null,null,1258]
[null,null,null,null,{"$f":"+G1268-Adjustments!H1268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1259]
[null,null,"Daily Cost of Service",null,{"$f":"+G1269-Adjustments!H1269","v":-25431.120774269082},{"$f":"+F1267/365","v":2881907.3367066439},{"$f":"+G1267/365","v":-25431.120774269082},{"$f":"+H1267/365","v":26317.931435820054},{"$f":"+I1267/365","v":2882794.1473681955},null,null,null,{"$f":"+M1267/365","v":2791944.0098766657},{"$f":"+N1267/365","v":-28811.301996262046},null,null,null,null,null,null,null,null,null,null,1260]
[null,null,null,null,{"$f":"+G1270-Adjustments!H1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1261]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1271-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},null,null,null,{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},null,null,null,null,null,null,null,null,null,null,1262]
[null,null,null,null,{"$f":"+G1272-Adjustments!H1271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1274-Adjustments!H1273","v":-212349.85846514686},{"$f":"F1269*F1271","v":24063926.261500474},{"$f":"+Adjustments!V1254","v":-212349.85846514686},{"$f":"+H1269*H1271","v":219754.72748909745},{"$f":"+I1269*I1271","v":24071331.13052443},null,null,null,{"$f":"+M1269*M1271","v":23312732.482470158},{"$f":"+N1269*N1271","v":-240574.37166878808},null,"G",{"$f":"IF(P1274=\"G\",M1274,IF(P1274=\"PT\",0,ERR))","v":23312732.482470158},{"$f":"IF(P1274=\"PT\",M1274,IF(P1274=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1274=\"G\",N1274,IF(S1274=\"PT\",0,ERR))","v":-240574.37166878808},{"$f":"IF(S1274=\"PT\",N1274,IF(S1274=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1274)","v":23312732.482470158},null,1265]
[null,null,null,null,{"$f":"+G1275-Adjustments!H1274","v":-212349.85846514683},null,{"$f":"G1271*G1269","v":-212349.85846514683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1266]
[null,null,null,null,{"$f":"+G1276-Adjustments!H1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1267]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1277-Adjustments!H1276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1268]
[null,"Production",null,null,{"$f":"+G1278-Adjustments!H1277","v":-46128546.343226545},{"$f":"F1246","v":4435908.4399999995},-46128546.343226545,0,-41692637.903226547,null,null,null,{"$f":"M1246","v":-40355606.561372958},-1337031.3418535877,null,null,{"$f":"Q1246","v":-40355606.561372958},0,null,{"$f":"T1246","v":0},-1337031.3418535877,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1278)","v":-40355606.561372958},null,1269]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1279-Adjustments!H1278","v":5701354.404082546},{"$f":"F1247","v":59622689.253579699},5701354.404082546,0,65324043.657662183,null,null,null,0,65324043.657662183,null,null,0,0,null,65324043.657662183,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1279)","v":0},null,1270]
[null,"Distribution - Utah",null,null,{"$f":"+G1280-Adjustments!H1279","v":235489521.80597854},2449396655.6659923,235489521.80597854,0,2684886177.4719706,null,null,null,2684886177.4719706,0,null,null,2684886177.4719706,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1280)","v":2684886177.4719706},null,1271]
[null,"General",null,null,{"$f":"+G1281-Adjustments!H1280","v":-159634252.91563788},{"$f":"F1249+F1274","v":169797268.69150048},{"$f":"G1249+G1274","v":-159634252.91563788},{"$f":"H1249+H1274","v":219754.72748909745},{"$f":"I1249+I1274","v":10382770.503351685},null,null,null,{"$f":"M1249+M1274","v":144153.55660993978},{"$f":"N1249+N1274","v":9239443.9270186108},null,null,{"$f":"Q1249+Q1274","v":144153.55660993978},{"$f":"R1249+R1274","v":0},null,{"$f":"T1249+T1274","v":9239443.9270186108},{"$f":"U1249+U1274","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1281)","v":144153.55660993978},null,1272]
[null,null,null,null,{"$f":"+G1282-Adjustments!H1281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1273]
[null,null,null,null,{"$f":"+G1283-Adjustments!H1282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1274]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1284-Adjustments!H1283","v":35428076.951196596},{"$f":"F1252+F1274","v":2683252522.0510721},{"$f":"G1252+G1274","v":35428076.951196596},{"$f":"H1252+H1274","v":219754.72748909745},{"$f":"I1252+I1274","v":2718900353.7297578},null,null,null,{"$f":"M1252+M1274","v":2644674724.4672065},{"$f":"N1252+N1274","v":73226456.242827207},null,null,{"$f":"Q1252+Q1274","v":2644674724.4672065},{"$f":"R1252+R1274","v":0},null,{"$f":"T1252+T1274","v":74563487.584680825},{"$f":"U1252+U1274","v":-1337031.3418535877},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1284,Y1284)","v":2644674724.4672065},null,1275]

{"sheet":"Taxes","index":4,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[3,9,3,10],[6,2,6,3],[3,2,3,3],[4,9,4,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2023"},null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C","D","E","F","G","H"]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,1,"State Tax Rates",null,null,null,4.5499999999999999E-2,6.5000000000000002E-2,6.7500000000000004E-2,0,5.8999999999999997E-2,4.65E-2,0]
[null,null,"A","B","C","B"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"},null,null,2,null,"Ave State Rate",{"$f":"SUM(N9:T9)","v":4.6248243184999996E-2},null,7.6443185000000006E-5,8.7800000000000006E-5,9.9999999999999995E-8,0,1.1999999999999999E-6,4.6082699999999997E-2,0]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS",null,null,null,null,null,null,3,"Federal Tax Rate ",null,0.21]
[null,"Federal Income Tax Rate",{"$f":"$L$11","v":0.21},{"$f":"$L$11","v":0.21},{"$f":"$L$11","v":0.21},{"$f":"HLOOKUP($F$9,taxes,4)","v":0.21},"tF"]
[null,"State Income Tax Rate",{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.6248243184999996E-2},"tS"]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.46018981823754013},{"$f":"'Capital Str'!$D$7","v":0.46018981823754013},{"$f":"'Capital Str'!$D$7","v":0.46018981823754013},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.46018981823754013},"wD",null,4,"Combined Federal & State Tax Rate",null,{"$f":"L11*(1-L9)+L9","v":0.24653611211615001},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.0768061659133305E-2},{"$f":"'Capital Str'!$E$7","v":4.0768061659133305E-2},{"$f":"'Capital Str'!$E$7","v":4.0768061659133305E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":4.0768061659133305E-2},"rD",null,null,"(Updated Oct 2015)"]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"HLOOKUP($F$9,taxes,8)","v":8.35},"NLD"]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":1343624821.954989},{"$f":"'ROR-Model'!M512","v":1303859855.3683338},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":39617837.106164999},{"$f":"HLOOKUP($F$9,taxes,9)","v":1303859855.3683338},"R",null,5,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":843973396.67985499},{"$f":"'ROR-Model'!M640","v":818030998.44041598},{"$f":"'ROR-Model'!N640","v":25942398.239438999},{"$f":"HLOOKUP($F$9,taxes,10)","v":818030998.44041598},"GAS",null,6,null,"Tax Factor",{"$f":"(Taxes!$L$14/(1-Taxes!$L$14))","v":0.3272036206122127},null,{"$f":"(Taxes!$L$11/(1-Taxes!$L$11))","v":0.26582278481012656},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":133995497.68808815},{"$f":"'ROR-Model'!Q905","v":128716766.35852568},{"$f":"'ROR-Model'!N905","v":5278731.3295625001},{"$f":"HLOOKUP($F$9,taxes,11)","v":128716766.35852568},"O&M",null,7,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$14)","v":1.3272036206122126},null,{"$f":"1/(1-Taxes!$L$11)","v":1.2658227848101264},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":107881906.46252275},{"$f":"'ROR-Model'!Q917","v":104458264.12283581},{"$f":"'ROR-Model'!W917","v":104458264.12283581},{"$f":"HLOOKUP($F$9,taxes,12)","v":104458264.12283581},"DEPR",null,8,null,"Tax & Bad Debt Gross-Up Factor",1.3298325040397692,null,1.2683300869976202,"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":0},{"$f":"'ROR-Model'!Q924","v":0},{"$f":"'ROR-Model'!W924","v":0},{"$f":"HLOOKUP($F$9,taxes,13)","v":0},"AMORT",null,9,null,"Tax & Bad Debt Factor",{"$f":"L20-1","v":0.32983250403976916},null,{"$f":"N20-1","v":0.26833008699762018}]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":30892028.369867507},{"$f":"'ROR-Model'!Q934","v":29538052.776015084},{"$f":"'ROR-Model'!W934","v":29538052.776015084},{"$f":"HLOOKUP($F$9,taxes,14)","v":29538052.776015084},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1252","v":2694829022.5992332},{"$f":"'ROR-Model'!Q1252","v":2621361991.9847364},{"$f":"'ROR-Model'!W1252","v":2621361991.9847364},{"$f":"HLOOKUP($F$9,taxes,15)","v":2621361991.9847364},"RB*"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,taxes,16)","v":0},"DIT"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC"]
[null,"where IT = SIT + FIT + DIT + DITCr, and"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":23079421.109207448},{"$f":"($D16/365)*(D18+D19+D22)","v":22334209.799317501},{"$f":"($D16/365)*(E18+E19+E22)","v":1389970.3358380506},{"$f":"HLOOKUP($F$9,taxes,21)","v":22334209.799317501}]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":43470277.591112241},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":42881573.841772601},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-43089360.926087119},{"$f":"HLOOKUP($F$9,taxes,22)","v":42881573.841772601}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":24071331.130524427},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":23312732.482470158},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":404184.65427931683},{"$f":"HLOOKUP($F$9,taxes,24)","v":23312732.482470158}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":8133797.6525436565},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":8024019.6511174636},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-8083577.2300471915},{"$f":"HLOOKUP($F$9,taxes,25)","v":8024019.6511174636}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":35225143.399036974},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":34749726.378908865},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-35007653.161442362},{"$f":"HLOOKUP($F$9,taxes,26)","v":34749726.378908865}]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":43358941.05158063},{"$f":"D34+D33+D25+D24","v":42773746.030026332},{"$f":"E34+E33+E25+E24","v":-43091230.39148955},{"$f":"HLOOKUP($F$9,taxes,27)","v":42773746.030026332}]
[]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":33752896.077506311}]
[null,"Tax Adjustment",{"$f":"C35-C38","v":9606044.974074319}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1284","v":2718900353.7297578},{"$f":"'ROR-Model'!Q1284","v":2644674724.4672065},{"$f":"'ROR-Model'!T1284","v":74563487.584680825},{"$f":"HLOOKUP($F$9,taxes,33)","v":2644674724.4672065}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I77","v":6.7498998796083134E-2},{"$f":"D43/D41","v":6.8190626987916836E-2},{"$f":"E43/E41","v":0.62676400472698113},{"$f":"HLOOKUP($F$9,taxes,34)","v":6.8190626987916836E-2}]
[null,"Allowed Return",{"$f":"+C41*C42","v":183523051.70307493},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":180342027.64051503},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":46733710.084985092},{"$f":"HLOOKUP($F$9,taxes,35)","v":180342027.64051503}]
[]
[null,"System Average Rate Base",{"$f":"C41","v":2718900353.7297578},{"$f":"D41","v":2644674724.4672065},{"$f":"E41","v":74563487.584680825},{"$f":"HLOOKUP($F$9,taxes,37)","v":2644674724.4672065}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8761046884813386E-2},{"$f":"+'Capital Str'!$F$12","v":1.8761046884813386E-2},{"$f":"+'Capital Str'!$F$12","v":1.8761046884813386E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":1.8761046884813386E-2}]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":51009417.011459686},{"$f":"+D45*D46","v":49616866.500810184},{"$f":"+E45*E46","v":1398889.0864713977},{"$f":"HLOOKUP($F$9,taxes,39)","v":49616866.500810184}]
[]
[null,"Taxable Return",{"$f":"+C43-C47","v":132513634.69161525},{"$f":"+D43-D47","v":130725161.13970485},{"$f":"+E43-E47","v":45334820.998513691},{"$f":"HLOOKUP($F$9,taxes,41)","v":130725161.13970485}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$18","v":0.3272036206122127},{"$f":"$L$18","v":0.3272036206122127},{"$f":"$L$18","v":0.3272036206122127},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.3272036206122127}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":43358941.051580623},{"$f":"+D49*D50","v":42773746.030026354},{"$f":"+E49*E50","v":14833717.570520248},{"$f":"HLOOKUP($F$9,taxes,43)","v":42773746.030026354}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":1343624821.954989},{"$f":"D17","v":1303859855.3683338},39617837.106164999,{"$f":"HLOOKUP($F$9,taxes,45)","v":1303859855.3683338}]
[null,"Gas Purchase Expenses",843973396.67985499,818030998.44041598,25942398.239438999,{"$f":"HLOOKUP($F$9,taxes,46)","v":818030998.44041598}]
[null,"O&M Expenses",133995497.68808815,{"$f":"D19","v":128716766.35852568},5278731.3295625001,{"$f":"HLOOKUP($F$9,taxes,47)","v":128716766.35852568}]
[null,"Depreciation",107881906.46252275,104458264.12283581,104458264.12283581,{"$f":"HLOOKUP($F$9,taxes,48)","v":104458264.12283581}]
[null,"Amortization",0,0,0,{"$f":"HLOOKUP($F$9,taxes,49)","v":0}]
[null,"Taxes Other Than Income",30892028.369867507,{"$f":"D22","v":29538052.776015084},29538052.776015084,{"$f":"HLOOKUP($F$9,taxes,50)","v":29538052.776015084}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":226881992.7546556},{"$f":"D53-SUM(D54:D58)","v":223115773.67054129},{"$f":"E53-SUM(E54:E58)","v":-125599609.36168739},{"$f":"HLOOKUP($F$9,taxes,51)","v":223115773.67054129}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1284","v":2718900353.7297578},{"$f":"'ROR-Model'!M1284","v":2644674724.4672065},{"$f":"'ROR-Model'!T1284","v":74563487.584680825},{"$f":"HLOOKUP($F$9,taxes,53)","v":2644674724.4672065}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":1.8761046884813386E-2},{"$f":"D46","v":1.8761046884813386E-2},{"$f":"E46","v":1.8761046884813386E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":1.8761046884813386E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":51009417.011459686},{"$f":"D61*D62","v":49616866.500810184},{"$f":"E61*E62","v":1398889.0864713977},{"$f":"HLOOKUP($F$9,taxes,55)","v":49616866.500810184}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":175872575.74319592},{"$f":"D59-D63","v":173498907.16973111},{"$f":"E59-E63","v":-126998498.44815879},{"$f":"HLOOKUP($F$9,taxes,57)","v":173498907.16973111}]
[null,"State Income Tax Rate",{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"$L$9","v":4.6248243184999996E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.6248243184999996E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":8133797.6525436565},{"$f":"D65*D66","v":8024019.6511174636},{"$f":"E65*E66","v":-5873457.4403602919},{"$f":"HLOOKUP($F$9,taxes,59)","v":8024019.6511174636}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":167738778.09065226},{"$f":"D65-D67-(D24+D25)/D12","v":165474887.51861364},{"$f":"E65-E67-(E24+E25)/E12","v":-121125041.00779849},{"$f":"HLOOKUP($F$9,taxes,61)","v":165474887.51861364}]
[null,"Federal Income Tax Rate",{"$f":"$L$11","v":0.21},{"$f":"$L$11","v":0.21},{"$f":"$L$11","v":0.21},{"$f":"HLOOKUP($F$9,taxes,62)","v":0.21}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":35225143.399036974},{"$f":"D69*D70","v":34749726.378908865},{"$f":"E69*E70","v":-25436258.611637682},{"$f":"HLOOKUP($F$9,taxes,63)","v":34749726.378908865}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":43358941.05158063},{"$f":"D74+D73+D71+D67","v":42773746.030026332},{"$f":"E74+E73+E71+E67","v":-31309716.051997975},{"$f":"HLOOKUP($F$9,taxes,67)","v":42773746.030026332}]

{"sheet":"Summaries","index":5,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!S6","v":14}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},44896,{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"N"},{"$f":"+Adjustments!S8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2023"},{"$f":"Adjustments!G9","v":"Expense Dec 2023"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2023 with CET"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency 2023"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2023"},{"$f":"Adjustments!M9","v":"Incentives 2023"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2023"},{"$f":"Adjustments!O9","v":"Advertising DEC 2023"},{"$f":"Adjustments!P9","v":"Don & Membership DEC 2023"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2023"},{"$f":"Adjustments!R9","v":"Labor Adj"},{"$f":"Adjustments!S9","v":"Pension 2023"},{"$f":"Adjustments!T9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!V9","v":"RESULTING TOTAL"},{"$f":"Adjustments!W9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":31233596.98305919},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":31233596.98305919},{"$f":"SUM(G11:T11)","v":31233596.98305919},{"$f":"+U11-V11","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":-933252.00884999998},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":-933252.00884999998},{"$f":"SUM(G12:T12)","v":-933252.00884999998},{"$f":"+U12-V12","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":-294308.25922018988},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":-294308.25922018988},{"$f":"SUM(G13:T13)","v":-294308.25922018988},0]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"SUM(G14:T14)","v":0},0]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!S502+Adjustments!S506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"SUM(G15:T15)","v":0},0]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},30006036.714988999,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},{"$f":"SUM(T11:T15)","v":0},{"$f":"SUM(U11:U15)","v":30006036.714988999},30006036.714988999,0]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":-179450.69242000021},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":-179450.69242000021},{"$f":"SUM(G20:T20)","v":-179450.69242000021},{"$f":"+U20-V20","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":-1048109.5756501897},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":-1048109.5756501897},{"$f":"SUM(G21:T21)","v":-1048109.5756501897},{"$f":"+U21-V21","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},-1227560.2680701897,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},{"$f":"SUM(T20:T21)","v":0},{"$f":"SUM(U20:U21)","v":-1227560.2680701897},-1227560.2680701897,0]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"SUM(G24:T24)","v":0},{"$f":"+U24-V24","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"SUM(G25:T25)","v":0},0]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},{"$f":"SUM(T24:T25)","v":0},{"$f":"SUM(U24:U25)","v":0},0,0]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":-3140.1828269999733},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":-3140.1828269999733},{"$f":"SUM(G29:T29)","v":-3140.1828269999733},{"$f":"+U29-V29","v":0}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":377083.49998637283},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},{"$f":"Adjustments!Q752","v":0},{"$f":"Adjustments!R752","v":0},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":377083.49998637283},{"$f":"SUM(G30:T30)","v":377083.49998637283},0]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":300405.52296833775},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-1276909.141146298},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},{"$f":"Adjustments!Q805","v":0},{"$f":"Adjustments!R805","v":0},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":-976503.61817796016},{"$f":"SUM(G31:T31)","v":-976503.61817796028},0]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":602198.61536076572},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-30341255.666579999},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":0},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":-29739057.051219232},{"$f":"SUM(G32:T32)","v":-29739057.051219232},0]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":1323877.8690218802},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-2244314.0177366911},{"$f":"Adjustments!N889","v":0},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-186958.8703511999},{"$f":"Adjustments!Q889","v":-350726.60060800007},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!S889","v":12386152},{"$f":"Adjustments!T889","v":10928030.38032599},{"$f":"SUM(G33:T33)","v":10928030.38032599},0]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":2600425.3245103564},0,0,0,-30341255.666579999,-1276909.141146298,-2244314.0177366911,0,0,-186958.8703511999,{"$f":"SUM(R29:R33)","v":-350726.60060800007},{"$f":"SUM(S29:S33)","v":0},{"$f":"SUM(T29:T33)","v":12386152},{"$f":"SUM(U29:U33)","v":-19413586.971911833},-19413586.971911833,0]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":18000767.792522728},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},{"$f":"Adjustments!Q913","v":0},{"$f":"Adjustments!R913","v":0},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":18000767.792522728},{"$f":"SUM(G37:T37)","v":18000767.792522728},{"$f":"+U37-V37","v":0}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":4393399.1998675028},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},{"$f":"Adjustments!Q921","v":0},{"$f":"Adjustments!R921","v":0},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":4393399.1998675028},{"$f":"SUM(G38:T38)","v":4393399.1998675028},0]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-13742383.183736864},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":7700209.567606126},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":7480215.2087607384},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":314804.21518378053},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":553304.45230057999},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":0},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":0},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":46092.11302201217},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":86466.772529610069},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":0},{"$f":"Adjustments!S923+Adjustments!S925+Adjustments!S927+Adjustments!S929","v":-3053633.7581596756},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":-614924.6124936929},{"$f":"SUM(G39:T39)","v":-614924.6124936929},0]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":8651783.8086533658},7700209.567606126,0,0,7480215.2087607384,314804.21518378053,553304.45230057999,0,0,46092.11302201217,{"$f":"SUM(R37:R39)","v":86466.772529610069},{"$f":"SUM(S37:S39)","v":0},{"$f":"SUM(T37:T39)","v":-3053633.7581596756},{"$f":"SUM(U37:U39)","v":21779242.379896536},21779242.379896536,0]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":11252209.133163722},6472649.2995359357,0,0,-22861040.457819261,-962104.9259625175,-1691009.5654361111,0,0,-140866.75732918773,{"$f":"+R22+R26+R34+R40","v":-264259.82807838998},{"$f":"+S22+S26+S34+S40","v":0},{"$f":"+T22+T26+T34+T40","v":9332518.2418403253},{"$f":"+U22+U26+U34+U40","v":1138095.1399145126},1138095.1399145126,0]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-11252209.133163722},23533387.415453061,0,0,22861040.457819261,962104.9259625175,1691009.5654361111,0,0,140866.75732918773,{"$f":"+R16-R43","v":264259.82807838998},{"$f":"+S16-S43","v":0},{"$f":"+T16-T43","v":-9332518.2418403253},{"$f":"+U16-U43","v":28867941.575074486},28867941.575074486,0]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1105","v":491755109.15555501},{"$f":"Adjustments!G1105","v":0},{"$f":"Adjustments!H1105","v":0},{"$f":"Adjustments!I1105","v":0},{"$f":"Adjustments!J1105","v":-5037992.5680000009},{"$f":"Adjustments!K1105","v":0},{"$f":"Adjustments!L1105","v":0},{"$f":"Adjustments!M1105","v":0},{"$f":"Adjustments!N1105","v":0},{"$f":"Adjustments!O1105","v":0},{"$f":"Adjustments!P1105","v":0},{"$f":"Adjustments!Q1105","v":0},{"$f":"Adjustments!R1105","v":0},{"$f":"Adjustments!S1105","v":0},{"$f":"Adjustments!T1105","v":486717116.58755499},{"$f":"SUM(G52:T52)","v":486717116.58755499},{"$f":"+U52-V52","v":0}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1109","v":0},{"$f":"Adjustments!G1109","v":0},{"$f":"Adjustments!H1109","v":0},{"$f":"Adjustments!I1109","v":0},{"$f":"Adjustments!J1109","v":0},{"$f":"Adjustments!K1109","v":0},{"$f":"Adjustments!L1109","v":0},{"$f":"Adjustments!M1109","v":0},{"$f":"Adjustments!N1109","v":0},{"$f":"Adjustments!O1109","v":0},{"$f":"Adjustments!P1109","v":0},{"$f":"Adjustments!Q1109","v":0},{"$f":"Adjustments!R1109","v":0},{"$f":"Adjustments!S1109","v":0},{"$f":"Adjustments!T1109","v":0},{"$f":"SUM(G53:T53)","v":0},0]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1116","v":-246850134.20954055},{"$f":"Adjustments!G1116","v":0},{"$f":"Adjustments!H1116","v":0},{"$f":"Adjustments!I1116","v":0},{"$f":"Adjustments!J1116","v":0},{"$f":"Adjustments!K1116","v":0},{"$f":"Adjustments!L1116","v":0},{"$f":"Adjustments!M1116","v":-825341.03987660247},{"$f":"Adjustments!N1116","v":0},{"$f":"Adjustments!O1116","v":0},{"$f":"Adjustments!P1116","v":0},{"$f":"Adjustments!Q1116","v":0},{"$f":"Adjustments!R1116","v":0},{"$f":"Adjustments!S1116","v":0},{"$f":"Adjustments!T1116","v":-247675475.24941716},{"$f":"SUM(G54:T54)","v":-247675475.24941716},0]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1123","v":-43096472.385382012},{"$f":"Adjustments!G1123","v":0},{"$f":"Adjustments!H1123","v":0},{"$f":"Adjustments!I1123","v":0},{"$f":"Adjustments!J1123","v":4604194.9633049984},{"$f":"Adjustments!K1123","v":0},{"$f":"Adjustments!L1123","v":0},{"$f":"Adjustments!M1123","v":0},{"$f":"Adjustments!N1123","v":0},{"$f":"Adjustments!O1123","v":0},{"$f":"Adjustments!P1123","v":0},{"$f":"Adjustments!Q1123","v":0},{"$f":"Adjustments!R1123","v":0},{"$f":"Adjustments!S1123","v":0},{"$f":"Adjustments!T1123","v":-38492277.422077015},{"$f":"SUM(G55:T55)","v":-38492277.422077015},0]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1130","v":-1029594.5820857243},{"$f":"Adjustments!G1130","v":0},{"$f":"Adjustments!H1130","v":0},{"$f":"Adjustments!I1130","v":0},{"$f":"Adjustments!J1130","v":410442.67876499984},{"$f":"Adjustments!K1130","v":0},{"$f":"Adjustments!L1130","v":0},{"$f":"Adjustments!M1130","v":0},{"$f":"Adjustments!N1130","v":0},{"$f":"Adjustments!O1130","v":0},{"$f":"Adjustments!P1130","v":0},{"$f":"Adjustments!Q1130","v":0},{"$f":"Adjustments!R1130","v":0},{"$f":"Adjustments!S1130","v":0},{"$f":"Adjustments!T1130","v":-619151.90332072438},{"$f":"SUM(G56:T56)","v":-619151.90332072449},0]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1137","v":1722778.5000000417},{"$f":"Adjustments!G1137","v":0},{"$f":"Adjustments!H1137","v":0},{"$f":"Adjustments!I1137","v":0},{"$f":"Adjustments!J1137","v":0},{"$f":"Adjustments!K1137","v":0},{"$f":"Adjustments!L1137","v":0},{"$f":"Adjustments!M1137","v":0},{"$f":"Adjustments!N1137","v":0},{"$f":"Adjustments!O1137","v":0},{"$f":"Adjustments!P1137","v":0},{"$f":"Adjustments!Q1137","v":0},{"$f":"Adjustments!R1137","v":0},{"$f":"Adjustments!S1137","v":0},{"$f":"Adjustments!T1137","v":1722778.5000000417},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":202501686.47854677},0,0,0,-23354.925930002704,0,0,-825341.03987660247,0,0,0,0,{"$f":"SUM(S52:S57)","v":0},0,{"$f":"SUM(U52:U57)","v":201652990.51274011},{"$f":"SUM(V52:V56)","v":199930212.01274008},0]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1155","v":0},{"$f":"Adjustments!G1155","v":0},{"$f":"Adjustments!H1155","v":0},{"$f":"Adjustments!I1155","v":0},{"$f":"Adjustments!J1155","v":0},{"$f":"Adjustments!K1155","v":0},{"$f":"Adjustments!L1155","v":0},{"$f":"Adjustments!M1155","v":0},{"$f":"Adjustments!N1155","v":0},{"$f":"Adjustments!O1155","v":0},{"$f":"Adjustments!P1155","v":0},{"$f":"Adjustments!Q1155","v":0},{"$f":"Adjustments!R1155","v":0},{"$f":"Adjustments!S1155","v":0},{"$f":"Adjustments!T1155","v":0},{"$f":"SUM(G61:T61)","v":0},{"$f":"+U61-V61","v":0}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1159","v":0},{"$f":"Adjustments!G1159","v":0},{"$f":"Adjustments!H1159","v":0},{"$f":"Adjustments!I1159","v":-48124018.939999998},{"$f":"Adjustments!J1159","v":0},{"$f":"Adjustments!K1159","v":0},{"$f":"Adjustments!L1159","v":0},{"$f":"Adjustments!M1159","v":0},{"$f":"Adjustments!N1159","v":0},{"$f":"Adjustments!O1159","v":0},{"$f":"Adjustments!P1159","v":0},{"$f":"Adjustments!Q1159","v":0},{"$f":"Adjustments!R1159","v":0},{"$f":"Adjustments!S1159","v":0},{"$f":"Adjustments!T1159","v":-48124018.939999998},-48124018.939999998,0]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1163","v":5088262.6558333347},{"$f":"Adjustments!G1163","v":0},{"$f":"Adjustments!H1163","v":0},{"$f":"Adjustments!I1163","v":0},{"$f":"Adjustments!J1163","v":0},{"$f":"Adjustments!K1163","v":0},{"$f":"Adjustments!L1163","v":0},{"$f":"Adjustments!M1163","v":0},{"$f":"Adjustments!N1163","v":0},{"$f":"Adjustments!O1163","v":0},{"$f":"Adjustments!P1163","v":0},{"$f":"Adjustments!Q1163","v":0},{"$f":"Adjustments!R1163","v":0},{"$f":"Adjustments!S1163","v":0},{"$f":"Adjustments!T1163","v":5088262.6558333347},5088262.6558333347,0]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1170+Adjustments!F1177","v":0},{"$f":"Adjustments!G1170+Adjustments!G1177","v":0},{"$f":"Adjustments!H1170+Adjustments!H1177","v":0},{"$f":"Adjustments!I1170+Adjustments!I1177","v":0},{"$f":"Adjustments!J1170+Adjustments!J1177","v":0},{"$f":"Adjustments!K1170+Adjustments!K1177","v":0},{"$f":"Adjustments!L1170+Adjustments!L1177","v":0},{"$f":"Adjustments!M1170+Adjustments!M1177","v":0},{"$f":"Adjustments!N1170+Adjustments!N1177","v":0},{"$f":"Adjustments!O1170+Adjustments!O1177","v":0},{"$f":"Adjustments!P1170+Adjustments!P1177","v":0},{"$f":"Adjustments!Q1170+Adjustments!Q1177","v":0},{"$f":"Adjustments!R1170+Adjustments!R1177","v":0},{"$f":"Adjustments!S1170+Adjustments!S1177","v":0},{"$f":"Adjustments!T1170+Adjustments!T1177","v":0},0,0]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1182","v":0},{"$f":"Adjustments!G1182","v":0},{"$f":"Adjustments!H1182","v":0},{"$f":"Adjustments!I1182","v":0},{"$f":"Adjustments!J1182","v":0},{"$f":"Adjustments!K1182","v":0},{"$f":"Adjustments!L1182","v":0},{"$f":"Adjustments!M1182","v":0},{"$f":"Adjustments!N1182","v":0},{"$f":"Adjustments!O1182","v":0},{"$f":"Adjustments!P1182","v":0},{"$f":"Adjustments!Q1182","v":0},{"$f":"Adjustments!R1182","v":0},{"$f":"Adjustments!S1182","v":0},{"$f":"Adjustments!T1182","v":0},0,0]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1187","v":0},{"$f":"Adjustments!G1187","v":0},{"$f":"Adjustments!H1187","v":0},{"$f":"Adjustments!I1187","v":0},{"$f":"Adjustments!J1187","v":0},{"$f":"Adjustments!K1187","v":0},{"$f":"Adjustments!L1187","v":0},{"$f":"Adjustments!M1187","v":0},{"$f":"Adjustments!N1187","v":0},{"$f":"Adjustments!O1187","v":0},{"$f":"Adjustments!P1187","v":0},{"$f":"Adjustments!Q1187","v":0},{"$f":"Adjustments!R1187","v":0},{"$f":"Adjustments!S1187","v":0},{"$f":"Adjustments!T1187","v":0},0,0]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1191","v":17182.097499999974},{"$f":"Adjustments!G1191","v":0},{"$f":"Adjustments!H1191","v":0},{"$f":"Adjustments!I1191","v":0},{"$f":"Adjustments!J1191","v":0},{"$f":"Adjustments!K1191","v":0},{"$f":"Adjustments!L1191","v":0},{"$f":"Adjustments!M1191","v":0},{"$f":"Adjustments!N1191","v":0},{"$f":"Adjustments!O1191","v":0},{"$f":"Adjustments!P1191","v":0},{"$f":"Adjustments!Q1191","v":0},{"$f":"Adjustments!R1191","v":0},{"$f":"Adjustments!S1191","v":0},{"$f":"Adjustments!T1191","v":17182.097499999974},17182.097499999974,0]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1198","v":0},{"$f":"Adjustments!G1198","v":0},{"$f":"Adjustments!H1198","v":0},{"$f":"Adjustments!I1198","v":0},{"$f":"Adjustments!J1198","v":0},{"$f":"Adjustments!K1198","v":0},{"$f":"Adjustments!L1198","v":0},{"$f":"Adjustments!M1198","v":0},{"$f":"Adjustments!N1198","v":0},{"$f":"Adjustments!O1198","v":0},{"$f":"Adjustments!P1198","v":0},{"$f":"Adjustments!Q1198","v":0},{"$f":"Adjustments!R1198","v":0},{"$f":"Adjustments!S1198","v":0},{"$f":"Adjustments!T1198","v":0},0,0]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1205+Adjustments!F1212+Adjustments!F1216)","v":-6950535.3153236974},{"$f":"(Adjustments!G1205+Adjustments!G1212+Adjustments!G1216)","v":0},{"$f":"(Adjustments!H1205+Adjustments!H1212+Adjustments!H1216)","v":0},{"$f":"(Adjustments!I1205+Adjustments!I1212+Adjustments!I1216)","v":0},{"$f":"(Adjustments!J1205+Adjustments!J1212+Adjustments!J1216)","v":0},{"$f":"(Adjustments!K1205+Adjustments!K1212+Adjustments!K1216)","v":0},{"$f":"(Adjustments!L1205+Adjustments!L1212+Adjustments!L1216)","v":0},{"$f":"(Adjustments!M1205+Adjustments!M1212+Adjustments!M1216)","v":0},{"$f":"(Adjustments!N1205+Adjustments!N1212+Adjustments!N1216)","v":0},{"$f":"(Adjustments!O1205+Adjustments!O1212+Adjustments!O1216)","v":0},{"$f":"(Adjustments!P1205+Adjustments!P1212+Adjustments!P1216)","v":0},{"$f":"(Adjustments!Q1205+Adjustments!Q1212+Adjustments!Q1216)","v":0},{"$f":"(Adjustments!R1205+Adjustments!R1212+Adjustments!R1216)","v":0},{"$f":"(Adjustments!S1205+Adjustments!S1212+Adjustments!S1216)","v":-116043454.20108801},{"$f":"(Adjustments!T1205+Adjustments!T1212+Adjustments!T1216)","v":-122993989.51641171},-122993989.51641171,0]
[50,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1254","v":0},{"$f":"Adjustments!G1254","v":19027.817818773423},{"$f":"Adjustments!H1254","v":148072.93603047961},{"$f":"Adjustments!I1254","v":0},{"$f":"Adjustments!J1254","v":0},{"$f":"Adjustments!K1254","v":-522985.44608983787},{"$f":"Adjustments!L1254","v":-22009.797621334303},{"$f":"Adjustments!M1254","v":-38684.739373675417},{"$f":"Adjustments!N1254","v":0},{"$f":"Adjustments!O1254","v":0},{"$f":"Adjustments!P1254","v":-3222.5682841060752},{"$f":"Adjustments!Q1254","v":-6045.3960669987837},{"$f":"Adjustments!R1254","v":0},{"$f":"Adjustments!S1254","v":213497.33512155263},{"$f":"Adjustments!T1254","v":-212349.85846514686},-212349.85846514686,0]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G70)","v":-1845090.5619903626},{"$f":"SUM(H61:H70)","v":19027.817818773423},148072.93603047961,-48124018.939999998,0,-522985.44608983787,-22009.797621334303,-38684.739373675417,0,0,-3222.5682841060752,{"$f":"SUM(R61:R70)","v":-6045.3960669987837},{"$f":"SUM(S61:S70)","v":0},{"$f":"SUM(T61:T70)","v":-115829956.86596645},{"$f":"SUM(U61:U70)","v":-166224913.56154352},-166224913.56154352,0]
[]
[]
[{"$f":"+A71+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G71","v":200656595.91655642},{"$f":"+H58+H71","v":19027.817818773423},148072.93603047961,-48124018.939999998,-23354.925930002704,-522985.44608983787,-22009.797621334303,-864025.7792502779,0,0,-3222.5682841060752,{"$f":"+R58+R71","v":-6045.3960669987837},{"$f":"+S58+S71","v":0},{"$f":"+T58+T71","v":-115829956.86596645},{"$f":"+U58+U71","v":35428076.951196581},{"$f":"+V58+V71","v":33705298.451196551},0]

{"sheet":"PROJECTED EXPENSES","index":6,"n_rows":762,"n_cols":53,"rows_kept":762,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED",null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2021,2022]
[null,null,null,null,null,null,null,null,null,"2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,null,{"$f":"R2","v":"2022-12-01"},{"$f":"AE2","v":"2023-12-01"},{"$f":"AQ2","v":"2024-12-01"}," 4th Qtr 2022 Inflation \nRates"," 4th Qtr 2022 Inflation \nRates","2021 Inflation Rate","2022 Inflation Rate"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,"12 Mos Dec-2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED",2023,2024,2023,2024,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,"2022-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,615,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,617,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,-12.58,-3240,-6.24,-5.79,-3104.89,-5.78,0,-6.66,-4479.99,0,-4364.49,null,{"$f":"T264+T518","v":0},-12.695107,-3269.6460000000002,{"$f":"W264+W518","v":-6.2970959999999998},-5.8429785000000001,-3133.2997434999997,-5.8328870000000004,0,-6.7209390000000004,-4520.9819084999999,0,{"$f":"AE264+AE518","v":-4404.4250834999993},{"$f":"AF264+AF518","v":0},-12.81164808226,-3299.6613502800001,-6.35490334128,-5.89661704263,-3162.0634351453295,-5.8864329026600002,0,-6.7826372200199998,-4562.4845224200299,0,{"$f":"AQ264+AQ518","v":-4444.8577057665289},null,null,{"$f":"SUM(G10:R10)","v":-15226.42},{"$f":"SUM(T10:AE10)","v":-15365.741742999999},{"$f":"SUM(AF10:AQ10)","v":-15506.799252200737},null,null,null,null,8]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-51914.53,-52188.160000000003,-42208.800000000003,-31355.73,-20288.5,-12262.41,-6194.82,-5826.21,-8241.9699999999993,-8821.9,-26154.53,-62505.4,null,{"$f":"T265+T519","v":-52389.547949499996},-52665.681664000003,-42595.010520000003,-31642.6349295,-20474.139775,-12374.6110515,-6251.5026029999999,-5879.5198215,-8317.3840254999996,-8902.6203850000002,-26393.843949499998,-63077.324410000001,{"$f":"AF265+AF519","v":-52870.483999676406},-53149.152621675523,-42986.032716573602,-31933.11431815281,-20662.092378134497,-12488.20998095277,-6308.8913968955394,-5933.4938134613694,-8393.7376108540884,-8984.346440134299,-26636.139436956408,-63656.374248083797,null,null,{"$f":"SUM(G11:R11)","v":-327962.96000000002},{"$f":"SUM(T11:AE11)","v":-330963.821084},{"$f":"SUM(AF11:AQ11)","v":-334002.06896155106},null,null,null,null,9]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G11)","v":-51914.53},{"$f":"SUM(H10:H11)","v":-52200.740000000005},-45448.800000000003,-31361.97,-20294.29,-15367.3,-6200.5999999999995,-5826.21,-8248.6299999999992,-13301.89,-26154.53,-66869.89,null,{"$f":"SUM(T10:T12)","v":-52389.547949499996},-52678.376771000003,-45864.656520000004,{"$f":"SUM(W10:W12)","v":-31648.932025499998},-20479.9827535,-15507.910795,-6257.3354899999995,-5879.5198215,-8324.1049645000003,-13423.6022935,-26393.843949499998,-67481.7494935,{"$f":"SUM(AF10:AF12)","v":-52870.483999676406},-53161.96426975778,-46285.694066853604,-31939.469221494088,-20667.988995177126,-15650.2734160981,-6314.7778297981995,-5933.4938134613694,-8400.5202480741082,-13546.83096255433,-26636.139436956408,-68101.231953850322,null,null,{"$f":"SUM(G13:R13)","v":-343189.38},{"$f":"SUM(T13:AE13)","v":-346329.56282699999},{"$f":"SUM(AF13:AQ13)","v":-349508.86821375176},null,null,null,null,11]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,624,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,626,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,627,null,null,"Utah",null,1069280.22,645440.46,648258.15,394054.98,600169.31999999995,617787.72,732149.18,740343.3,671183.11,558614.56999999995,623344.6,706464.75,null,{"$f":"T272+T526","v":1105818.0471269032},667495.47561432503,670409.44745718688,{"$f":"W272+W526","v":407520.03103941353},{"$f":"X272+X526","v":620677.39865970914},638897.82798879617,757167.0749068599,765641.19198752893,694117.76453207131,577702.70256568922,644644.5892911969,730604.99539493583,{"$f":"AF272+AF526","v":1133635.5539134345},684286.71895776945,687273.99348521419,417771.43836500344,636290.90559633588,654969.68059796118,776214.06034852762,784901.34885465296,711578.70729357703,592235.15561343206,660861.00507867639,748983.79602174438,null,null,{"$f":"SUM(G18:R18)","v":8007090.3599999994},{"$f":"SUM(T18:AE18)","v":8280696.5465646172},{"$f":"SUM(AF18:AQ18)","v":8489002.3641263265},null,null,null,null,16]
[null,628,null,null,"Wyoming",null,63615.07,44870.8,43999.41,30860.74,45594.66,39922.25,48213.58,47107.59,46598.2,42516.77,49452.18,49110.32,null,{"$f":"T273+T527","v":65788.827997997796},46404.057141374833,45502.891319672912,31915.266551635184,47152.65179095442,41286.412772053343,49861.061565879078,48717.279347648306,48190.483242670343,43969.588787066219,51141.98513254842,50788.443609456554,{"$f":"AF273+AF527","v":67443.784863701963},47571.378635002649,46647.543454244682,32718.113951531326,48338.804625596385,42324.996895781544,51115.346049747081,49942.791313559472,49402.743341094436,45075.669789870502,52428.492006077569,52066.056936942143,null,null,{"$f":"SUM(G19:R19)","v":551861.56999999995},{"$f":"SUM(T19:AE19)","v":570718.94925895741},{"$f":"SUM(AF19:AQ19)","v":585075.72186314967},null,null,null,null,17]
[null,629,null,null,"Total",{"$f":"G19/G20","v":5.6152647611413406E-2},{"$f":"SUM(G18:G19)","v":1132895.29},{"$f":"SUM(H18:H19)","v":690311.26},692257.56,424915.72,645763.98,657709.97,780362.76,787450.89,717781.30999999994,601131.34,672796.78,755575.07,null,{"$f":"SUM(T18:T19)","v":1171606.8751249011},713899.53275569982,715912.3387768598,{"$f":"SUM(W18:W19)","v":439435.2975910487},667830.05045066355,680184.24076084956,807028.13647273893,814358.47133517719,742308.24777474161,621672.29135275539,695786.57442374527,781393.43900439236,{"$f":"SUM(AF18:AF19)","v":1201079.3387771365},731858.0975927721,733921.53693945892,450489.5523165348,684629.71022193227,697294.67749374267,827329.4063982747,834844.14016821247,760981.45063467149,637310.82540330256,713289.49708475394,801049.85295868653,null,null,{"$f":"SUM(G20:R20)","v":8558951.9299999997},{"$f":"SUM(T20:AE20)","v":8851415.4958235733},{"$f":"SUM(AF20:AQ20)","v":9074078.085989479},null,null,null,null,18]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,632,null,null,"Utah",null,28333.93,34919.379999999997,34581.82,37548.269999999997,74903.19,38324.28,37437.730000000003,316838.88,38964.29,-37129.18,368681.7,136118.65,null,{"$f":"T277+T531","v":29321.019763970573},36135.891883886157,35786.572060214479,{"$f":"W277+W531","v":38856.366440268015},77512.647005708102,39659.410866051476,38741.97547774679,327876.82691650256,40321.71736074314,-38422.676296582256,381525.73301036138,140860.71458830428,{"$f":"AF277+AF531","v":29456.235628965078},36302.534992405584,35951.604256750019,39035.555201131661,77870.101817896095,39842.302920577335,38920.636716952955,329388.85307111969,40507.663686446875,-38599.865066027109,383285.16472255753,141510.30329702329,null,null,{"$f":"SUM(G23:R23)","v":1109522.94},{"$f":"SUM(T23:AE23)","v":1148176.1990771748},{"$f":"SUM(AF23:AQ23)","v":1153471.0912457989},null,null,null,null,21]
[null,633,null,null,"Wyoming",{"$f":"G24/G25","v":2.9632681465712393E-2},865.25,1081.56,531.53,437.07,452.12,552.47,382.49,447.25,465.17,333.56,2393.08,3294.21,null,{"$f":"T278+T532","v":895.393344685172},1119.2390937621435,550.04729789137184,452.29652604628501,467.87083386195889,571.71679992859526,395.81508281841252,462.83117412359792,481.37546622040043,345.18047275722159,2476.4494715968694,3408.9727939847912,{"$f":"AF278+AF532","v":899.5225116304739},1124.4005405132102,552.58387819352299,454.38232205528016,470.02845184440309,574.35331060443559,397.64041083333132,464.96555137443465,483.59536172799477,346.77229584450833,2487.8697857644083,3424.693502500113,null,null,{"$f":"SUM(G24:R24)","v":11235.76},{"$f":"SUM(T24:AE24)","v":11627.18835767682},{"$f":"SUM(AF24:AQ24)","v":11680.807922886115},null,null,null,null,22]
[null,634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":29199.18},{"$f":"SUM(H23:H24)","v":36000.939999999995},35113.35,37985.339999999997,75355.31,38876.75,37820.22,317286.13,39429.46,-36795.620000000003,371074.78,139412.85999999999,null,{"$f":"SUM(T23:T24)","v":30216.413108655746},37255.130977648303,36336.619358105854,{"$f":"SUM(W23:W24)","v":39308.662966314303},77980.517839570064,40231.127665980071,39137.790560565205,328339.65809062618,40803.092826963541,-38077.495823825033,384002.18248195824,144269.68738228906,{"$f":"SUM(AF23:AF24)","v":30355.758140595553},37426.935532918797,36504.188134943543,39489.937523186942,78340.130269740504,40416.656231181769,39318.277127786285,329853.81862249412,40991.25904817487,-38253.0927701826,385773.03450832196,144934.99679952339,null,null,{"$f":"SUM(G25:R25)","v":1120758.7},{"$f":"SUM(T25:AE25)","v":1159803.3874348514},{"$f":"SUM(AF25:AQ25)","v":1165151.8991686851},null,null,null,null,23]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T282+T536","v":0},0,0,{"$f":"W282+W536","v":0},0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0},null,null,null,null,26]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF283+AF537","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":0},null,null,null,null,27]
[null,639,null,null,"Total",null,{"$f":"SUM(G28:G29)","v":0},{"$f":"SUM(H28:H29)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T28:T29)","v":0},0,0,{"$f":"SUM(W28:W29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":0},null,null,null,null,28]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,1306.26,-1306.26,0,0,0,0,null,{"$f":"T287+T541","v":0},0,0,{"$f":"W287+W541","v":0},0,0,1146.8962799999999,-1146.8962799999999,0,0,0,0,{"$f":"AF287+AF541","v":0},0,0,0,0,0,1032.2066520000001,-1032.2066520000001,0,0,0,0,null,null,{"$f":"SUM(G33:R33)","v":0},{"$f":"SUM(T33:AE33)","v":0},{"$f":"SUM(AF33:AQ33)","v":0},null,null,null,null,31]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,10.54,28.15,4.83,null,{"$f":"T288+T542","v":0},0,0,0,0,0,0,0,0,9.2541199999999986,24.715699999999998,4.2407399999999997,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,8.3287079999999989,22.244129999999998,3.8166659999999997,null,null,{"$f":"SUM(G34:R34)","v":43.519999999999996},{"$f":"SUM(T34:AE34)","v":38.210560000000001},{"$f":"SUM(AF34:AQ34)","v":34.389503999999995},null,null,null,null,32]
[null,644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":0},{"$f":"SUM(H33:H34)","v":0},0,0,0,0,1306.26,-1306.26,0,10.54,28.15,4.83,null,{"$f":"SUM(T33:T34)","v":0},0,0,{"$f":"SUM(W33:W34)","v":0},0,0,1146.8962799999999,-1146.8962799999999,0,9.2541199999999986,24.715699999999998,4.2407399999999997,{"$f":"SUM(AF33:AF34)","v":0},0,0,0,0,0,1032.2066520000001,-1032.2066520000001,0,8.3287079999999989,22.244129999999998,3.8166659999999997,null,null,{"$f":"SUM(G35:R35)","v":43.519999999999996},{"$f":"SUM(T35:AE35)","v":38.210560000000001},{"$f":"SUM(AF35:AQ35)","v":34.389503999999995},null,null,null,null,33]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,647,null,null,"Utah",null,1224056.44,1428604.39,1523369.19,1783849.68,1675483.29,1940778.12,1691906.91,1763607.31,1916228.65,1586068.8,1479672.68,1533402.4,null,{"$f":"T292+T546","v":1201774.0235671524},1402598.4339872412,1495638.1593356384,{"$f":"W292+W546","v":1751376.9278257934},1644983.2124103936,1905448.6818626551,1661107.860951059,1731503.044852362,1881346.1042573764,1557196.4013606478,1452737.0896443236,1505488.7272971892,{"$f":"AF292+AF546","v":1183372.6149411043},1381122.0279276019,1472737.1410186053,1724560.0705172159,1619795.4419302959,1876272.6977563882,1635673.1919351884,1704990.493872935,1852539.1757062788,1533352.8111926764,1430492.9669652421,1482436.8783558421,null,null,{"$f":"SUM(G38:R38)","v":19547027.859999999},{"$f":"SUM(T38:AE38)","v":19191198.667351834},{"$f":"SUM(AF38:AQ38)","v":18897345.512119375},null,null,null,null,36]
[null,648,null,null,"Wyoming",null,31947.32,27095.040000000001,38457.78,34079.47,50737.13,61899.9,44390.74,59433.1,46048.21,54025.16,58676.09,35980.47,null,{"$f":"T293+T547","v":31365.758999305101},26601.808687443321,37757.704218328661,33459.095875461484,49813.52401066546,60773.089745277095,43582.662102511662,58351.194753788426,45209.959934335369,53041.699537203684,57607.96517396564,35325.490548244023,{"$f":"AF293+AF547","v":30885.490548753001},26194.485228747966,37179.563128175447,32946.774521039988,49050.785764998509,59842.540044634596,42915.330009595535,57457.728796440257,44517.710867202411,52229.531884830038,56725.879451947156,34784.591199659029,null,null,{"$f":"SUM(G39:R39)","v":542770.40999999992},{"$f":"SUM(T39:AE39)","v":532889.95358652994},{"$f":"SUM(AF39:AQ39)","v":524730.41144602397},null,null,null,null,37]
[null,649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":1256003.76},{"$f":"SUM(H38:H39)","v":1455699.43},1561826.97,1817929.15,1726220.42,2002678.02,1736297.65,1823040.4100000001,1962276.8599999999,1640093.96,1538348.77,1569382.8699999999,null,{"$f":"SUM(T38:T39)","v":1233139.7825664575},1429200.2426746846,1533395.8635539671,{"$f":"SUM(W38:W39)","v":1784836.023701255},1694796.7364210591,1966221.7716079322,1704690.5230535707,1789854.2396061504,1926556.0641917118,1610238.1008978514,1510345.0548182891,1540814.2178454332,{"$f":"SUM(AF38:AF39)","v":1214258.1054898573},1407316.51315635,1509916.7041467808,1757506.8450382559,1668846.2276952944,1936115.2378010228,1678588.5219447839,1762448.2226693751,1897056.8865734811,1585582.3430775064,1487218.8464171891,1517221.4695555011,null,null,{"$f":"SUM(G40:R40)","v":20089798.27},{"$f":"SUM(T40:AE40)","v":19724088.620938357},{"$f":"SUM(AF40:AQ40)","v":19422075.923565399},null,null,null,null,38]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,651,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,652,null,null,"Utah",null,482506.88,336855.93,419570.88,154240.53,193783.91,177890.1,187793.58,214382.81,151756.04,156329.85999999999,463887.7,298147.11,null,{"$f":"T297+T551","v":495520.12450025609},345940.95813151833,430886.73615240888,{"$f":"W297+W551","v":158400.40794565558},199010.27568632062,182687.80851241545,192858.38606477238,220164.72946855129,155848.91107555991,160546.0873227499,476398.78390570817,306188.1585327686,{"$f":"AF297+AF551","v":501781.65020669595},350312.36121920426,436331.536961868,160401.99814799614,201525.02311118518,184996.30084742868,195295.39655605154,222946.79026700833,157818.25987648789,162574.79090739958,482418.68720418809,310057.23454172781,null,null,{"$f":"SUM(G43:R43)","v":3237145.33},{"$f":"SUM(T43:AE43)","v":3324451.367298685},{"$f":"SUM(AF43:AQ43)","v":3366460.029847241},null,null,null,null,41]
[null,653,null,null,"Wyoming",null,14273.72,9951.01,12115.08,4508.08,5296,5287.38,5536.4,6450.65,4305.6000000000004,4681.76,13036.62,8778.56,null,{"$f":"T298+T552","v":14658.683232624155},10219.389439800929,12441.824559953555,4629.6632347648901,5438.8334925988129,5429.9810105923552,5685.7170975120971,6624.6244843339373,4421.7223349194583,4808.0273965841052,13388.218558588283,9015.3183808134872,{"$f":"AF298+AF552","v":14843.9143006382},10348.524396218629,12599.042804915318,4688.1649058844541,5507.560056956414,5498.595712603892,5757.563349572034,6708.3350229240732,4477.5964088428136,4868.7829252749743,13557.395692922797,9129.2383711471484,null,null,{"$f":"SUM(G44:R44)","v":94220.859999999986},{"$f":"SUM(T44:AE44)","v":96762.003223086067},{"$f":"SUM(AF44:AQ44)","v":97984.71394790076},null,null,null,null,42]
[null,654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":496780.6},{"$f":"SUM(H43:H44)","v":346806.94},431685.96,158748.60999999999,199079.91,183177.48,193329.97999999998,220833.46,156061.64000000001,161011.62,476924.32,306925.67,null,{"$f":"SUM(T43:T44)","v":510178.80773288023},356160.34757131926,443328.56071236241,{"$f":"SUM(W43:W44)","v":163030.07118042046},204449.10917891943,188117.78952300781,198544.10316228447,226789.35395288523,160270.63341047938,165354.114719334,489787.00246429647,315203.47691358207,{"$f":"SUM(AF43:AF44)","v":516625.56450733414},360660.88561542291,448930.57976678334,165090.16305388059,207032.5831681416,190494.89656003256,201052.95990562357,229655.12528993239,162295.85628533069,167443.57383267456,495976.0828971109,319186.47291287495,null,null,{"$f":"SUM(G45:R45)","v":3331366.19},{"$f":"SUM(T45:AE45)","v":3421213.3705217713},{"$f":"SUM(AF45:AQ45)","v":3464444.7437951425},null,null,null,null,43]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,656,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,657,null,null,"Utah",null,211804.66,174065.68,197681.77,175750.07,226213.71,185583.2,216269.37,238401.78,228735.48,256333.54,254434.86,367379.55,null,{"$f":"T302+T556","v":217250.10521206833},178540.86540782536,202764.11921724427,{"$f":"W302+W556","v":180268.56065644813},232029.60830943147,190354.49798692967,221829.60179746625,244531.03056252096,234616.21238991129,262923.81165920489,260976.31706789578,376824.78700073127,{"$f":"AF302+AF556","v":221645.00273998763},182152.68786124821,206865.97005606769,183915.33381136667,236723.49028001915,194205.30630674356,226317.14102147421,249477.81215634217,239362.42050261021,268242.67311045341,266255.78134989267,384447.82738191599,null,null,{"$f":"SUM(G48:R48)","v":2732653.6699999995},{"$f":"SUM(T48:AE48)","v":2802909.5172676775},{"$f":"SUM(AF48:AQ48)","v":2859611.4465781217},null,null,null,null,46]
[null,658,null,null,"Wyoming",null,15391.38,14318.65,23770.720000000001,15953.72,11304.14,16131.46,15928.2,20885.310000000001,16642.11,18996.97,18378.63,28340.76,null,{"$f":"T303+T557","v":15787.088557725423},14686.778935811808,24381.859308320301,16363.886179481975,11594.766632291989,16546.195830744571,16337.710066619245,21422.266133741643,17069.974515437076,19485.377381264916,18851.140013414602,29069.393901862109,{"$f":"AF303+AF557","v":16106.45611986153},14983.88759946511,24875.096230325991,16694.922166079799,11829.324913215805,16880.919881082882,16668.216519141133,21855.631468049338,17415.294434736119,19879.560098920687,19232.492319608165,29657.458093005753,null,null,{"$f":"SUM(G49:R49)","v":216042.05000000002},{"$f":"SUM(T49:AE49)","v":221596.43745671571},{"$f":"SUM(AF49:AQ49)","v":226079.25984349233},null,null,null,null,47]
[null,659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":227196.04},{"$f":"SUM(H48:H49)","v":188384.33},221452.49,191703.79,237517.84999999998,201714.66,232197.57,259287.09,245377.59000000003,275330.51,272813.49,395720.31,null,{"$f":"SUM(T48:T49)","v":233037.19376979375},193227.64434363716,227145.97852556457,{"$f":"SUM(W48:W49)","v":196632.44683593011},243624.37494172345,206900.69381767424,238167.3118640855,265953.29669626261,251686.18690534838,282409.18904046982,279827.45708131039,405894.18090259336,{"$f":"SUM(AF48:AF49)","v":237751.45885984917},197136.57546071333,231741.06628639367,200610.25597744648,248552.81519323494,211086.22618782643,242985.35754061534,271333.44362439151,256777.71493734635,288122.23320937413,285488.27366950084,414105.28547492175,null,null,{"$f":"SUM(G50:R50)","v":2948695.72},{"$f":"SUM(T50:AE50)","v":3024505.9547243933},{"$f":"SUM(AF50:AQ50)","v":3085690.7064216137},null,null,null,null,48]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,662,null,null,"Utah",null,170627.09,139528.15,167454.62,135177.73000000001,156370.1,137401.26999999999,144844.22,146210.95000000001,148210.94,166782.62,192311.26,236403.58,null,{"$f":"T307+T561","v":175213.40995936893},143278.55527995186,171955.6664985047,{"$f":"W307+W561","v":138811.19946350189},160573.20345021132,141094.50644354272,148737.51699747695,150140.98360875051,152194.73174326206,171265.60367499469,197480.43313745077,242757.91949802623,{"$f":"AF307+AF561","v":179551.21931882884},146825.74415235262,176212.82295543537,142247.78870841334,164548.56095832845,144587.62418356672,152419.85497311532,153858.06761554873,155962.66099005603,175505.67604586639,202369.5136671458,248767.94792864544,null,null,{"$f":"SUM(G53:R53)","v":1941322.53},{"$f":"SUM(T53:AE53)","v":1993503.7297550428},{"$f":"SUM(AF53:AQ53)","v":2042857.4814973031},null,null,null,null,51]
[null,663,null,null,"Wyoming",{"$f":"G54/G55","v":2.1020167971086929E-2},3663.62,6315.57,4754.41,4590.2700000000004,5467.24,1677.58,3138.35,3518.78,3152.74,4175.8,8344.2999999999993,11660.12,null,{"$f":"T308+T562","v":3762.0951807555489},6485.3274795760262,4882.2047451253102,4713.6527929661852,5614.1950464387592,1722.6720111070179,3222.7063425039105,3613.3619971883031,3237.4831342156795,4288.0421702575659,8568.5881223430715,11973.534716764127,{"$f":"AF308+AF562","v":3855.2344655285838},6645.8866185516963,5003.0749082202192,4830.3500663501927,5753.1873063572348,1765.3207032065118,3302.4918209016305,3702.8190512696929,3317.6344459443358,4394.2024776462249,8780.7231510664751,12269.966998815149,null,null,{"$f":"SUM(G54:R54)","v":60458.780000000006},{"$f":"SUM(T54:AE54)","v":62083.863739241497},{"$f":"SUM(AF54:AQ54)","v":63620.892013857949},null,null,null,null,52]
[null,664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":174290.71},{"$f":"SUM(H53:H54)","v":145843.72},172209.03,139768,161837.34,139078.84999999998,147982.57,149729.73000000001,151363.68,170958.41999999998,200655.56,248063.69999999998,null,{"$f":"SUM(T53:T54)","v":178975.50514012447},149763.88275952789,176837.87124363001,{"$f":"SUM(W53:W54)","v":143524.85225646809},166187.39849665007,142817.17845464975,151960.22333998088,153754.34560593881,155432.21487747773,175553.64584525226,206049.02125979384,254731.45421479034,{"$f":"SUM(AF53:AF54)","v":183406.45378435741},153471.6307709043,181215.89786365558,147078.13877476353,170301.74826468568,146352.94488677324,155722.34679401695,157560.88666681843,159280.29543600036,179899.87852351263,211150.23681821229,261037.9149274606,null,null,{"$f":"SUM(G55:R55)","v":2001781.3099999998},{"$f":"SUM(T55:AE55)","v":2055587.5934942844},{"$f":"SUM(AF55:AQ55)","v":2106478.3735111612},null,null,null,null,53]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,666,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,667,null,null,"Utah",null,1021194.55,1358863.78,2171929.16,1408930.27,1848073.69,1323032,1902229.12,1893687.81,1454697.76,2065417.63,1810874.8,1556569.36,null,{"$f":"T312+T566","v":1035566.5767116681},1377988.075702203,2202496.3265632866,{"$f":"W312+W566","v":1428759.188471331},1874082.9988411125,1341652.0085423405,1929000.5982891792,1920339.0801119292,1475170.7982316706,2094485.7809699695,1836360.5813303904,1578476.1126559793,{"$f":"AF312+AF566","v":1034297.3924828172},1376299.2217235633,2199796.9601829499,1427008.1097192611,1871786.1338792869,1340007.6878312037,1926636.426644545,1917985.5239723874,1473362.8376870938,2091918.7916710288,1834109.9487388011,1576541.541733304,null,null,{"$f":"SUM(G58:R58)","v":19815499.93},{"$f":"SUM(T58:AE58)","v":20094378.12642106},{"$f":"SUM(AF58:AQ58)","v":20069750.576266244},null,null,null,null,56]
[null,668,null,null,"Wyoming",null,112037.41,95748.18,174949.64,123490.34,116481.32,105250.84,93472.67,99703.84,63666.7,111188.69,123362.52,107260.7,null,{"$f":"T313+T567","v":113614.19539238788},97095.715002564975,177411.83576796285,125228.31095285415,118120.64782685763,106732.11296988169,94788.180066177825,101107.04593341972,64562.728590285522,112753.53072767073,125098.69204739164,108770.2592172052,{"$f":"AF313+AF567","v":113474.95051117174},96976.715072534833,177194.40087866469,125074.83188077778,117975.87986437709,106601.30272789468,94672.008237222617,100983.12974009116,64483.600894644187,112615.34067194178,124945.37183547384,108636.95103531613,null,null,{"$f":"SUM(G59:R59)","v":1326612.8499999999},{"$f":"SUM(T59:AE59)","v":1345283.2544946598},{"$f":"SUM(AF59:AQ59)","v":1343634.4833501105},null,null,null,null,57]
[null,669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":1133231.96},{"$f":"SUM(H58:H59)","v":1454611.96},2346878.8000000003,1532420.61,1964555.01,1428282.84,1995701.79,1993391.6500000001,1518364.46,2176606.3199999998,1934237.32,1663830.06,null,{"$f":"SUM(T58:T59)","v":1149180.7721040559},1475083.7907047679,2379908.1623312496,{"$f":"SUM(W58:W59)","v":1553987.4994241851},1992203.6466679701,1448384.1215122221,2023788.778355357,2021446.1260453491,1539733.526821956,2207239.31169764,1961459.273377782,1687246.3718731846,{"$f":"SUM(AF58:AF59)","v":1147772.3429939889},1473275.936796098,2376991.3610616145,1552082.9416000389,1989762.0137436641,1446608.9905590983,2021308.4348817677,2018968.6537124785,1537846.4385817379,2204534.1323429705,1959055.320574275,1685178.4927686201,null,null,{"$f":"SUM(G60:R60)","v":21142112.780000001},{"$f":"SUM(T60:AE60)","v":21439661.38091572},{"$f":"SUM(AF60:AQ60)","v":21413385.059616353},null,null,null,null,58]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,672,null,null,"Utah",null,1936.26,1501.93,30462.73,10592.7,11723.72,11461.89,11726.25,49522.720000000001,12130.52,12287.99,11048.25,13765.54,null,{"$f":"T317+T571","v":1993.7089761261091},1546.4923731901124,31366.561431990594,{"$f":"W317+W571","v":10906.986185435344},12071.563631738087,11801.965116446183,12074.168697023535,50992.06273237065,12490.43341755616,12652.575563998567,11376.052387326745,14173.964580801648,{"$f":"AF317+AF571","v":1985.2398099733089},1539.9229585867661,31233.318002989381,10860.653907586931,12020.284292905024,11751.831017288467,12022.878292016318,50775.451252497798,12437.374742894768,12598.828118410709,11327.727542033408,14113.75435828865,null,null,{"$f":"SUM(G63:R63)","v":178160.5},{"$f":"SUM(T63:AE63)","v":183446.53509400375},{"$f":"SUM(AF63:AQ63)","v":182667.26429547154},null,null,null,null,61]
[null,673,null,null,"Wyoming",null,64.010000000000005,49.66,33.9,30.44,67.819999999999993,59.14,67.900000000000006,83.4,81.27,84.63,44.49,132.41999999999999,null,{"$f":"T318+T572","v":65.909181391875194},51.133415840033145,34.90581548483938,31.343157031224507,69.832224371144733,60.894688134908584,69.914597977008668,85.874484113144675,83.681286857017597,87.14097830330256,45.810021561076816,136.3489111062664,{"$f":"AF318+AF572","v":65.629202811808085},50.916203899927964,34.75753749914535,31.210013022831397,69.535580920119088,60.636010846591617,69.617604607432725,85.509694024446091,83.325813349721017,86.770808216892931,45.615423107285451,135.76970842586508,null,null,{"$f":"SUM(G64:R64)","v":799.07999999999993},{"$f":"SUM(T64:AE64)","v":822.78876217184222},{"$f":"SUM(AF64:AQ64)","v":819.29360073206681},null,null,null,null,62]
[null,674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":2000.27},{"$f":"SUM(H63:H64)","v":1551.5900000000001},30496.63,10623.140000000001,11791.539999999999,11521.029999999999,11794.15,49606.12,12211.79,12372.619999999999,11092.74,13897.960000000001,null,{"$f":"SUM(T63:T64)","v":2059.6181575179844},1597.6257890301456,31401.467247475433,{"$f":"SUM(W63:W64)","v":10938.329342466568},12141.395856109231,11862.859804581092,12144.083295000544,51077.937216483791,12574.114704413178,12739.716542301871,11421.862408887822,14310.313491907915,{"$f":"SUM(AF63:AF64)","v":2050.8690127851169},1590.839162486694,31268.075540488528,10891.863920609763,12089.819873825143,11812.467028135059,12092.49589662375,50860.960946522246,12520.700556244488,12685.598926627603,11373.342965140693,14249.524066714515,null,null,{"$f":"SUM(G65:R65)","v":178959.58},{"$f":"SUM(T65:AE65)","v":184269.32385617556},{"$f":"SUM(AF65:AQ65)","v":183486.55789620362},null,null,null,null,63]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,676,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T322+T576","v":0},0,0,{"$f":"W322+W576","v":0},0,0,0,0,0,0,0,0,{"$f":"AF322+AF576","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G68:R68)","v":0},{"$f":"SUM(T68:AE68)","v":0},{"$f":"SUM(AF68:AQ68)","v":0},null,null,null,null,66]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T323+T577","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF323+AF577","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G69:R69)","v":0},{"$f":"SUM(T69:AE69)","v":0},{"$f":"SUM(AF69:AQ69)","v":0},null,null,null,null,67]
[null,679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":0},{"$f":"SUM(H68:H69)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T68:T69)","v":0},0,0,{"$f":"SUM(W68:W69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF68:AF69)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G70:R70)","v":0},{"$f":"SUM(T70:AE70)","v":0},{"$f":"SUM(AF70:AQ70)","v":0},null,null,null,null,68]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T327+T581","v":0},0,0,{"$f":"W327+W581","v":0},0,0,0,0,0,0,0,0,{"$f":"AF327+AF581","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G73:R73)","v":0},{"$f":"SUM(T73:AE73)","v":0},{"$f":"SUM(AF73:AQ73)","v":0},null,null,null,null,71]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T328+T582","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF328+AF582","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G74:R74)","v":0},{"$f":"SUM(T74:AE74)","v":0},{"$f":"SUM(AF74:AQ74)","v":0},null,null,null,null,72]
[null,684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":0},{"$f":"SUM(H73:H74)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T73:T74)","v":0},0,0,{"$f":"SUM(W73:W74)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF73:AF74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G75:R75)","v":0},{"$f":"SUM(T75:AE75)","v":0},{"$f":"SUM(AF75:AQ75)","v":0},null,null,null,null,73]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,686,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,687,null,null,"Utah",null,809461.75,783976.41,834726.09,821356.73,912573.33,817348.06,805672.69,449366.29,810136.65,803315.42,664403.53,744545.16,null,{"$f":"T332+T586","v":792419.09067832096},767470.32694930257,817151.50741004164,{"$f":"W332+W586","v":804063.63007161138},893359.72741872899,800139.35985596571,788709.80672546511,439905.19243594981,793079.78112391499,786402.1674208492,650414.97153641493,728869.27474478574,{"$f":"AF332+AF586","v":763773.9508466738},739727.05941484193,787612.31600393262,774997.5520481416,861065.68678681296,771215.14018798829,760198.75371574704,424003.06955901528,764410.75800825562,757974.53321229236,626903.13540396024,702521.39577561151,null,null,{"$f":"SUM(G78:R78)","v":9256882.1100000013},{"$f":"SUM(T78:AE78)","v":9061984.836371351},{"$f":"SUM(AF78:AQ78)","v":8734403.3509632722},null,null,null,null,76]
[null,688,null,null,"Wyoming",{"$f":"G79/G80","v":1.510805890523358E-3},1224.79,1960.22,1610.85,3539.83,4126.5,7119.57,4735.4799999999996,3466.4,1709.96,3666.04,1759.77,9633.3700000000008,null,{"$f":"T333+T587","v":1199.0028905898287},1918.9489187468814,1576.9346633354485,3465.3013187539013,4039.61938619594,6969.6723599609913,4635.7777319624738,3393.4173368010684,1673.957970585147,3588.8540541790298,1722.7192553607249,9430.5460332965922,{"$f":"AF333+AF587","v":1155.6601621478706},1849.5808775753358,1519.9300877667954,3340.0342195608146,3893.5912761397308,6717.725831059287,4468.1991073147146,3270.7487700498646,1613.4461016716082,3459.1206499404589,1660.4447158639084,9089.6414374957476,null,null,{"$f":"SUM(G79:R79)","v":44552.78},{"$f":"SUM(T79:AE79)","v":43614.751919768023},{"$f":"SUM(AF79:AQ79)","v":42038.123236586129},null,null,null,null,77]
[null,689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":810686.54},{"$f":"SUM(H78:H79)","v":785936.63},836336.94,824896.55999999994,916699.83,824467.63,810408.16999999993,452832.69,811846.61,806981.46000000008,666163.30000000005,754178.53,null,{"$f":"SUM(T78:T79)","v":793618.09356891084},769389.27586804947,818728.44207337708,{"$f":"SUM(W78:W79)","v":807528.93139036524},897399.34680492489,807109.03221592668,793345.58445742761,443298.60977275087,794753.73909450008,789991.02147502825,652137.69079177571,738299.82077808236,{"$f":"SUM(AF78:AF79)","v":764929.61100882164},741576.64029241726,789132.24609169946,778337.5862677024,864959.27806295268,777932.86601904756,764666.95282306173,427273.81832906517,766024.20410992717,761433.65386223281,628563.58011982415,711611.03721310722,null,null,{"$f":"SUM(G80:R80)","v":9301434.8900000006},{"$f":"SUM(T80:AE80)","v":9105599.5882911198},{"$f":"SUM(AF80:AQ80)","v":8776441.4741998594},null,null,null,null,78]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,692,null,null,"Utah",null,241777.47,269922.21999999997,234845.62,250465.88,290665.37,335034.78999999998,304599.15000000002,421176.4,323618.44,250974.17,345974.49,367454.45,null,{"$f":"T337+T591","v":244388.9594633659},272837.7068460586,237382.23708904319,{"$f":"W337+W591","v":253171.21481284531},293804.90798557142,338653.57145199383,307889.18968308216,425725.61515564861,327113.91104703723,253684.9949603737,349711.43345973751,371423.40303951158,{"$f":"AF337+AF591","v":242044.60654707308},270220.4532879449,235105.09764290048,250742.61624983675,290986.52210443519,335404.9652564039,304935.69734319288,421641.75191721821,323976.00149086502,251251.46785235297,346356.75237802044,367860.44528558076,null,null,{"$f":"SUM(G83:R83)","v":3636508.45},{"$f":"SUM(T83:AE83)","v":3675787.1449942691},{"$f":"SUM(AF83:AQ83)","v":3640526.3773558247},null,null,null,null,81]
[null,693,null,null,"Wyoming",null,3720.98,4111.28,3559.67,2959.15,3598.37,4018.62,3886.92,3983.61,2995.21,3758.48,3827.33,5220.79,null,{"$f":"T338+T592","v":3761.171090027517},4155.6868026725024,3598.1187466845431,2991.112403467615,3637.2367535494182,4062.0259624632163,3928.9034429773219,4026.6378120668523,3027.5618951355068,3799.076135439218,3868.6697988151013,5277.180854265478,{"$f":"AF338+AF592","v":3725.0912587906896},4115.8224958051333,3563.6030296264566,2962.4195234724366,3602.3457887155128,4023.0601170663213,3891.2146035772039,3988.0114350066847,2998.5193656623951,3762.6326920165197,3831.5587634191443,5226.5583778955661,null,null,{"$f":"SUM(G84:R84)","v":45640.41},{"$f":"SUM(T84:AE84)","v":46133.381697564284},{"$f":"SUM(AF84:AQ84)","v":45690.83745105406},null,null,null,null,82]
[null,694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":245498.45},{"$f":"SUM(H83:H84)","v":274033.5},238405.29,253425.03,294263.74,339053.41,308486.07,425160.01,326613.65000000002,254732.65000000002,349801.82,372675.24,null,{"$f":"SUM(T83:T84)","v":248150.13055339342},276993.39364873111,240980.35583572774,{"$f":"SUM(W83:W84)","v":256162.32721631293},297442.14473912085,342715.59741445706,311818.09312605951,429752.2529677155,330141.47294217272,257484.07109581292,353580.10325855261,376700.58389377705,{"$f":"SUM(AF83:AF84)","v":245769.69780586378},274336.27578375005,238668.70067252693,253705.03577330918,294588.86789315072,339428.02537347021,308826.91194677009,425629.76335222489,326974.52085652744,255014.10054436949,350188.3111414396,373087.00366347632,null,null,{"$f":"SUM(G85:R85)","v":3682148.8599999994},{"$f":"SUM(T85:AE85)","v":3721920.526691833},{"$f":"SUM(AF85:AQ85)","v":3686217.2148068789},null,null,null,null,83]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,696,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,697,null,null,"Utah",null,6247.01,22042.51,41271.269999999997,30134.46,39338.94,33284.089999999997,57018.62,20079.2,26161.02,36531.040000000001,25475.78,16448.89,null,{"$f":"T342+T596","v":6387.1077141758942},22536.843331577707,42196.834484150997,{"$f":"W342+W596","v":30810.266339981026},40221.169350057491,34030.531085803399,58297.340272172434,20529.503428757216,26747.716532022492,37350.298365276853,26047.109091012811,16817.778778748667,{"$f":"AF342+AF596","v":6503.640196188634},22948.026985852419,42966.713759022969,31372.39821073418,40955.002706807405,34651.416536480676,59360.972523368015,20904.06326023343,27235.727371221557,38031.752814958658,26522.337380164026,17124.618367296556,null,null,{"$f":"SUM(G88:R88)","v":354032.82999999996},{"$f":"SUM(T88:AE88)","v":361972.49877373694},{"$f":"SUM(AF88:AQ88)","v":368576.6701123286},null,null,null,null,86]
[null,698,null,null,"Wyoming",null,193.19,681.75,1276.44,932.02,1216.6199999999999,1029.3699999999999,1796.96,620.96,809.12,1129.8399999999999,787.93,508.76,null,{"$f":"T343+T597","v":197.52254907574036},697.03917300267096,1305.0659068390603,952.9218188807472,1243.9043618019941,1052.4550253227128,1837.2592773287563,634.88587439345599,827.2656188631039,1155.1782020173637,805.60040423028158,520.16963646034299,{"$f":"AF343+AF597","v":201.12633876073224},709.75662016734441,1328.8767733720647,970.30783297157052,1266.5993388016052,1071.6570181175789,1870.7799870567085,646.46933752712016,842.35904145185407,1176.2543743745832,820.2985459896671,529.66010718934808,null,null,{"$f":"SUM(G89:R89)","v":10982.960000000001},{"$f":"SUM(T89:AE89)","v":11229.267848216228},{"$f":"SUM(AF89:AQ89)","v":11434.145315780175},null,null,null,null,87]
[null,699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":6440.2},{"$f":"SUM(H88:H89)","v":22724.26},42547.71,31066.48,40555.560000000005,34313.46,58815.58,20700.16,26970.14,37660.879999999997,26263.71,16957.649999999998,null,{"$f":"SUM(T88:T89)","v":6584.6302632516345},23233.882504580379,43501.900390990057,{"$f":"SUM(W88:W89)","v":31763.188158861773},41465.073711859484,35082.986111126113,60134.599549501188,21164.38930315067,27574.982150885597,38505.476567294216,26852.709495243093,17337.948415209008,{"$f":"SUM(AF88:AF89)","v":6704.7665349493664},23657.783606019762,44295.590532395036,32342.706043705752,42221.602045609012,35723.073554598253,61231.752510424725,21550.53259776055,28078.086412673412,39208.007189333242,27342.635926153693,17654.278474485905,null,null,{"$f":"SUM(G90:R90)","v":365015.79000000004},{"$f":"SUM(T90:AE90)","v":373201.76662195323},{"$f":"SUM(AF90:AQ90)","v":380010.81542810873},null,null,null,null,88]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,702,null,null,"Utah",null,82715.009999999995,78957.95,70417.289999999994,65440.65,81870.990000000005,84222.41,84217.919999999998,102643.18,86772.81,86064.82,80298.240000000005,86058.67,null,{"$f":"T347+T601","v":84542.726580066665},80702.6485056651,71973.269361622049,{"$f":"W347+W601","v":66886.66277344148},83680.056647631092,86083.434923652589,86078.845710130816,104911.2404392935,88690.18997173637,87966.555833368737,82072.554294324233,87960.269939569436,{"$f":"AF347+AF601","v":86137.521437755},82225.004999771962,73330.956823478729,68148.39763998847,85258.5782949821,87707.293354790047,87702.617571383191,106890.26233194371,90363.221640053496,89625.937031096619,83620.75238114578,89619.532561619519,null,null,{"$f":"SUM(G93:R93)","v":989679.94000000029},{"$f":"SUM(T93:AE93)","v":1011548.454980502},{"$f":"SUM(AF93:AQ93)","v":1030630.0760680088},null,null,null,null,91]
[null,703,null,null,"Wyoming",null,5433.53,2099.88,2384.52,2798.84,6397.37,5764.08,4244.66,3718.31,4186.5200000000004,4703.58,1144.51,2819,null,{"$f":"T348+T602","v":5553.5922821576114},2146.2801091476676,2437.2096719168694,2860.6847156441595,6538.72982354135,5891.4462976626692,4338.4523535129329,3800.4718329832476,4279.0276599371837,4807.5129034920019,1169.7997255655546,2881.2901821472055,{"$f":"AF348+AF602","v":5658.3539898947602},2186.7670513092248,2483.1846434976619,2914.648024594886,6662.074942870112,6002.581207073963,4420.2919366869601,3872.1630733916231,4359.746269142569,4898.2007387074691,1191.8665628006936,2935.6421879539325,null,null,{"$f":"SUM(G94:R94)","v":45694.80000000001},{"$f":"SUM(T94:AE94)","v":46704.497557708455},{"$f":"SUM(AF94:AQ94)","v":47585.520627923855},null,null,null,null,92]
[null,704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":88148.54},{"$f":"SUM(H93:H94)","v":81057.83},72801.81,68239.490000000005,88268.36,89986.49,88462.58,106361.48999999999,90959.33,90768.400000000009,81442.75,88877.67,null,{"$f":"SUM(T93:T94)","v":90096.318862224274},82848.928614812772,74410.479033538926,{"$f":"SUM(W93:W94)","v":69747.347489085645},90218.78647117244,91974.881221315256,90417.298063643742,108711.71227227675,92969.217631673557,92774.068736860732,83242.354019889783,90841.56012171664,{"$f":"SUM(AF93:AF94)","v":91795.875427649764},84411.772051081192,75814.141466976391,71063.045664583362,91920.65323785221,93709.87456186401,92122.909508070152,110762.42540533534,94722.967909196072,94524.137769804089,84812.61894394648,92555.174749573445,null,null,{"$f":"SUM(G95:R95)","v":1035374.74},{"$f":"SUM(T95:AE95)","v":1058252.9525382107},{"$f":"SUM(AF95:AQ95)","v":1078215.5966959323},null,null,null,null,93]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,706,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,707,null,null,"Utah",null,94064.94,64604.21,106819.67,49920.92,94073.59,75025.460000000006,69653.17,91571.3,68966.87,76016.490000000005,58163.93,94227.72,null,{"$f":"T352+T606","v":95275.878744646136},65435.887997734913,108194.8059124166,{"$f":"W352+W606","v":50563.573641158757},95284.640099845419,75991.295266028974,70549.845448263979,92750.137036069063,69854.710410890315,76995.083224776477,58912.699481784453,95440.754282142399,{"$f":"AF352+AF606","v":96649.575348370097},66379.348801125321,109754.76882622825,51292.604013779805,96658.463025614808,77086.94492672963,71567.039772393749,94087.417257675435,70861.882212503886,78105.205594917963,59762.108338051614,96816.828076912818,null,null,{"$f":"SUM(G98:R98)","v":943108.27},{"$f":"SUM(T98:AE98)","v":955249.31154575746},{"$f":"SUM(AF98:AQ98)","v":969022.18619430333},null,null,null,null,96]
[null,708,null,null,"Wyoming",null,7397.97,12388.34,17062.23,6416.44,20993.96,11769.75,5512.49,8840.6200000000008,17635.3,11765.44,6110.13,15993.8,null,{"$f":"T353+T607","v":7493.2072744268989},12547.82047049038,17281.879482337026,6499.0416132971241,21264.224346817751,11921.267093295322,5583.4546731340542,8954.4291331870663,17862.326860841647,11916.901608797172,6188.788351898429,16199.695119840839,{"$f":"AF353+AF607","v":7601.2450434772163},12728.736129223358,17531.051250298155,6592.7454081009964,21570.813938547857,12093.149046355411,5663.9574490999166,9083.5349367820545,18119.867573839001,12088.720619890126,6278.0188859243044,16433.263851619547,null,null,{"$f":"SUM(G99:R99)","v":141886.47},{"$f":"SUM(T99:AE99)","v":143713.03602836371},{"$f":"SUM(AF99:AQ99)","v":145785.10413315796},null,null,null,null,97]
[null,709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":101462.91},{"$f":"SUM(H98:H99)","v":76992.55},123881.9,56337.36,115067.54999999999,86795.21,75165.66,100411.92,86602.17,87781.930000000008,64274.06,110221.52,null,{"$f":"SUM(T98:T99)","v":102769.08601907303},77983.70846822529,125476.68539475363,{"$f":"SUM(W98:W99)","v":57062.615254455879},116548.86444666317,87912.562359324293,76133.300121398031,101704.56616925613,87717.03727173197,88911.984833573646,65101.487833682884,111640.44940198323,{"$f":"SUM(AF98:AF99)","v":104250.82039184732},79108.084930348676,127285.8200765264,57885.349421880805,118229.27696416267,89180.093973085037,77230.997221493672,103170.9521944575,88981.749786342887,90193.926214808089,66040.127223975913,113250.09192853236,null,null,{"$f":"SUM(G100:R100)","v":1084994.7400000002},{"$f":"SUM(T100:AE100)","v":1098962.3475741213},{"$f":"SUM(AF100:AQ100)","v":1114807.2903274614},null,null,null,null,98]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T357+T611","v":0},0,0,{"$f":"W357+W611","v":0},0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0},null,null,null,null,101]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T358+T612","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0},null,null,null,null,102]
[null,714,null,null,"Total",null,{"$f":"SUM(G103:G104)","v":0},{"$f":"SUM(H103:H104)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T103:T104)","v":0},0,0,{"$f":"SUM(W103:W104)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0},null,null,null,null,103]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,716,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T362+T616","v":0},0,0,{"$f":"W362+W616","v":0},0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0},null,null,null,null,106]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T363+T617","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0},null,null,null,null,107]
[null,719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},{"$f":"SUM(H108:H109)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},0,0,{"$f":"SUM(W108:W109)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0},null,null,null,null,108]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":5444006.209999999},{"$f":"H18+H23+H28+H33+H38+H43+H48+H53+H58+H63+H68+H73+H78+H83+H88+H93+H98+H103+H108","v":5339283},6481388.2599999998,5317462.8699999992,6205243.1500000004,5777173.3900000006,6246824.1700000009,6446525.6699999999,5937562.5799999991,6017607.7700000005,6378571.8200000003,6156985.8299999991,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":5485470.77899809},5362508.1620104797,6518202.2429737495,5320395.0156668844,6227291.409496461,5786494.8999026213,6274189.1073006978,6493863.742456235,5951592.9820937524,6040749.3866253169,6428658.3476379272,6195886.860333493,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":5480834.2034178674},5340341.1132822689,6495173.1999754431,5282354.5165404566,6195484.1947849048,5752699.1917235507,6248296.8740659561,6480818.6987365764,5920416.691208344,6012817.7580988584,6414285.8811498797,6180802.1036855141,null,null,{"$f":"SUM(G113:R113)","v":71748634.719999999},{"$f":"SUM(T113:AE113)","v":72085302.935495704},{"$f":"SUM(AF113:AQ113)","v":71804324.426669627},null,null,null,null,111]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,259828.24000000005,220671.93999999997,324506.18,230596.40999999997,271733.25,260482.41,231306.84,258259.81999999995,208296.10999999993,261037.26,287345.73000000004,278738.11,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":264142.44797315053},224129.22467023417,329162.48150385264,233562.57714028491,274996.03652994666,263019.94256642449,234267.61440091475,261194.3202977888,210927.54851030349,264055.36447503255,290959.14177727973,282800.88464544708,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":265916.45931716857},225486.85746901442,330512.70860480017,234218.90483544234,275990.53184934077,263456.83850632765,235212.65708535633,262061.83819049026,212115.43991930943,264889.88873547473,292008.27126996545,284323.30847396544,null,null,{"$f":"SUM(G114:R114)","v":3092802.3},{"$f":"SUM(T114:AE114)","v":3133217.5844906596},{"$f":"SUM(AF114:AQ114)","v":3146193.7042566552},null,null,null,null,112]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":5703834.4500000002},5559954.9399999995,6805894.4400000004,5548059.2800000003,6476976.4000000004,6037655.8000000007,6478131.0099999998,6704785.4900000002,6145858.6900000004,6278645.0300000003,6665917.5499999998,6435723.9400000004,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":5749613.2269712389},5586637.3866807148,6847364.7244776022,5553957.5928071709,6502287.4460264063,6049514.8424690459,6508456.7217016136,6755058.0627540238,6162520.5306040552,6304804.7511003502,6719617.489415206,6478687.7449789401,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":5746750.6627350366},5565827.9707512837,6825685.9085802417,5516573.4213758977,6471474.7266342454,6016156.0302298786,6483509.5311513124,6742880.5369270695,6132532.1311276546,6277707.6468343334,6706294.1524198446,6465125.4121594783,null,null,{"$f":"SUM(G116:R116)","v":74841437.019999996},{"$f":"SUM(T116:AE116)","v":75218520.519986361},{"$f":"SUM(AF116:AQ116)","v":74950518.130926266},null,null,null,null,114]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,727,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,729,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,730,null,null,"Utah",null,54323.89,51566.07,44887.66,46986.91,59381.35,58080.6,56029.18,57473.17,55731.4,59365.97,52698.07,66531.039999999994,null,{"$f":"T375+T629","v":55838.451157459465},53003.74257213789,46139.137136214791,{"$f":"W375+W629","v":48296.914655319124},61036.914176046776,59699.899000162543,57591.284991235072,59075.533727598748,57285.202823966334,61021.10537850298,54167.3029635282,68385.938994703465,{"$f":"AF375+AF629","v":57329.022145161412},54418.642865393907,47370.791270368827,49586.169251184081,62666.254739113501,61293.548816262264,59128.646733421243,60652.516520496341,58814.393902587763,62650.023936043392,55613.263741555806,70211.456975938563,null,null,{"$f":"SUM(G121:R121)","v":663055.30999999994},{"$f":"SUM(T121:AE121)","v":681541.42757687531},{"$f":"SUM(AF121:AQ121)","v":699734.73089752719},null,null,null,null,119]
[null,731,null,null,"Wyoming",null,1521.57,1444.93,1258.55,1318.71,1666.33,1631.47,1567.11,1616.26,1561.45,1667.99,1476.3,1864.37,null,{"$f":"T376+T630","v":1563.99168262169},1485.2149437558303,1293.6386312581926,1355.475904355402,1712.78762101185,1676.9557170861733,1610.8013471304484,1661.3216591771215,1604.9835451734971,1714.4939021511682,1517.4595457681216,1916.3490166928898,{"$f":"AF376+AF630","v":1605.7414192064164},1524.8617867425928,1328.1714696939578,1391.6594484129507,1758.5093679989927,1721.7209547984594,1653.8006371396432,1705.6695559235279,1647.8275327588337,1760.2611971990184,1557.967137347892,1967.5047021996138,null,null,{"$f":"SUM(G122:R122)","v":18595.04},{"$f":"SUM(T122:AE122)","v":19113.473516182381},{"$f":"SUM(AF122:AQ122)","v":19623.695209421901},null,null,null,null,120]
[null,732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":55845.46},{"$f":"SUM(H121:H122)","v":53011},46146.210000000006,48305.62,61047.68,59712.07,57596.29,59089.43,57292.85,61033.96,54174.37,68395.409999999989,null,{"$f":"SUM(T121:T122)","v":57402.442840081152},54488.957515893722,47432.77576747298,{"$f":"SUM(W121:W122)","v":49652.390559674524},62749.701797058624,61376.854717248716,59202.086338365523,60736.855386775867,58890.186369139832,62735.599280654147,55684.762509296321,70302.288011396362,{"$f":"SUM(AF121:AF122)","v":58934.76356436783},55943.5046521365,48698.962740062787,50977.828699597034,64424.764107112496,63015.269771060724,60782.447370560883,62358.186076419872,60462.221435346597,64410.285133242411,57171.230878903698,72178.961678138177,null,null,{"$f":"SUM(G123:R123)","v":681650.35},{"$f":"SUM(T123:AE123)","v":700654.90109305759},{"$f":"SUM(AF123:AQ123)","v":719358.4261069491},null,null,null,null,121]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,735,null,null,"Utah",null,102596.22,103389.62,120360.45,98013.41,101806.06,122038.48,97223.13,125686.54,111878.76,102313.75,105888.28,125804.72,null,{"$f":"T380+T634","v":105339.69887372263},106154.3148224039,123578.95407165829,{"$f":"W380+W634","v":100634.3420350839},104528.4095644083,125301.85550897315,99822.929516904143,129047.46662284531,114870.45905556252,105049.67547187742,108719.79035344993,129168.80682049486,{"$f":"AF380+AF634","v":107242.62556891977},108071.95728432196,125811.36685792799,102452.26802082005,106416.68058752047,127565.39193783264,101626.19760482805,131378.66627321218,116945.55576994004,106947.36299058645,110683.77727928902,131502.19844125633,null,null,{"$f":"SUM(G126:R126)","v":1316999.42},{"$f":"SUM(T126:AE126)","v":1352216.7027173843},{"$f":"SUM(AF126:AQ126)","v":1376644.0486164549},null,null,null,null,124]
[null,736,null,null,"Wyoming",null,3214.67,3202.02,3755.34,3066.13,3103.8,3778.93,3027.39,3897.96,3382.06,3208.1,3271.64,3825.52,null,{"$f":"T381+T635","v":3300.6320289226051},3287.6437610239182,3855.7598395773798,3148.1199883162089,3186.7973046595707,3879.9806490422034,3108.3440595893217,4002.1935761552995,3472.498128808862,3293.8863435396511,3359.1254377912355,3927.8164910500936,{"$f":"AF381+AF635","v":3360.2568509603893},3347.0339543132536,3925.4128612534373,3204.9897309631097,3244.3657401882178,3950.0712116017335,3164.4952632864256,4074.4918746775129,3535.2276548943109,3353.3893070100594,3419.8069238447642,3998.7711922175495,null,null,{"$f":"SUM(G127:R127)","v":40733.56},{"$f":"SUM(T127:AE127)","v":41822.797608476343},{"$f":"SUM(AF127:AQ127)","v":42578.31256521077},null,null,null,null,125]
[null,737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":105810.89},{"$f":"SUM(H126:H127)","v":106591.64},124115.79,101079.54000000001,104909.86,125817.40999999999,100250.52,129584.5,115260.81999999999,105521.85,109159.92,129630.24,null,{"$f":"SUM(T126:T127)","v":108640.33090264523},109441.95858342783,127434.71391123567,{"$f":"SUM(W126:W127)","v":103782.4620234001},107715.20686906787,129181.83615801536,102931.27357649346,133049.66019900062,118342.95718437138,108343.56181541707,112078.91579124118,133096.62331154497,{"$f":"SUM(AF126:AF127)","v":110602.88241988016},111418.99123863522,129736.77971918143,105657.25775178315,109661.0463277087,131515.46314943436,104790.69286811448,135453.15814788968,120480.78342483434,110300.75229759651,114103.58420313378,135500.96963347387,null,null,{"$f":"SUM(G128:R128)","v":1357732.98},{"$f":"SUM(T128:AE128)","v":1394039.5003258609},{"$f":"SUM(AF128:AQ128)","v":1419222.3611816657},null,null,null,null,126]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,739,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
[null,740,null,null,"Utah",null,677379.26,648643.46,694511.35,560851.53,602550.74,649243.21,661272.29,638869.25,617030.18000000005,608409.14,628132.75,785396.18,null,{"$f":"T385+T639","v":695649.84401007928},666138.96883580124,713244.02859740576,{"$f":"W385+W639","v":575979.07464322762},618803.01485634176,666754.895567814,679108.42942945717,656101.12436175917,633673.00095150713,624819.43030748598,645075.03456058295,806580.24590701552,{"$f":"AF385+AF639","v":714283.93718470889},683982.56604123395,732349.4101332057,591407.59494831285,635378.64286066254,684614.99135541706,697299.43437056022,673675.84185592306,650646.94530533708,641556.21761782723,662354.40061252913,828185.78723569179,null,null,{"$f":"SUM(G131:R131)","v":7772289.3399999989},{"$f":"SUM(T131:AE131)","v":7981927.0920284772},{"$f":"SUM(AF131:AQ131)","v":8195735.7695214106},null,null,null,null,129]
[null,741,null,null,"Wyoming",null,19041.37,18219.490000000002,19493.939999999999,15779.2,16904.72,18274.61,18615.669999999998,17949.46,17251.84,17134.88,16936.11,22444.01,null,{"$f":"T386+T640","v":19554.962562978679},18710.914438749132,20019.73948854272,16204.803817884598,17360.681859426975,18767.521160664168,19117.780387375766,18433.601065768027,17717.164539237365,17597.049840485859,17392.918524900724,23049.380129324683,{"$f":"AF386+AF640","v":20078.773496830712},19212.116194253475,20556.000215363081,16638.875394007428,17825.715476740599,19270.239217709517,19629.880697751611,18927.374539249169,18191.74711502187,18068.414952042567,17858.81565283431,23666.794624052971,null,null,{"$f":"SUM(G132:R132)","v":218045.3},{"$f":"SUM(T132:AE132)","v":223926.51781533868},{"$f":"SUM(AF132:AQ132)","v":229924.7475758573},null,null,null,null,130]
[null,742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":696420.63},{"$f":"SUM(H131:H132)","v":666862.94999999995},714005.28999999992,576630.73,619455.46,667517.81999999995,679887.96000000008,656818.71,634282.02,625544.02,645068.86,807840.19000000006,null,{"$f":"SUM(T131:T132)","v":715204.80657305801},684849.88327455032,733263.76808594842,{"$f":"SUM(W131:W132)","v":592183.87846111227},636163.69671576878,685522.41672847816,698226.20981683291,674534.72542752721,651390.16549074452,642416.48014797189,662467.95308548363,829629.62603634025,{"$f":"SUM(AF131:AF132)","v":734362.71068153961},703194.68223548739,752905.41034856881,608046.47034232027,653204.35833740316,703885.23057312658,716929.31506831187,692603.21639517229,668838.692420359,659624.63256986975,680213.21626536339,851852.58185974474,null,null,{"$f":"SUM(G133:R133)","v":7990334.6400000006},{"$f":"SUM(T133:AE133)","v":8205853.6098438166},{"$f":"SUM(AF133:AQ133)","v":8425660.5170972664},null,null,null,null,131]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
[null,745,null,null,"Utah",null,58559.06,82189.17,67485.3,65878.44,90452.85,98039.18,46529.11,77720.649999999994,83849.33,47581.11,107813.6,76023.100000000006,null,{"$f":"T390+T644","v":60407.073307870349},84782.904939099404,69615.008579434565,{"$f":"W390+W644","v":67957.439113403438},93307.371068726177,101133.11131195576,47997.4808120206,80173.366889518598,86495.456452439859,49082.679944654898,111215.99354199693,78422.245418412786,{"$f":"AF390+AF644","v":61045.8428409888},85679.43466051729,70351.146652234194,68676.049356828997,94294.042042675108,102202.53492012015,48505.026149516067,81021.153437222121,87410.095406282271,49601.700629412437,112392.03774311319,79251.51487890647,null,null,{"$f":"SUM(G136:R136)","v":902120.89999999979},{"$f":"SUM(T136:AE136)","v":930590.13137953333},{"$f":"SUM(AF136:AQ136)","v":940430.57871781709},null,null,null,null,134]
[null,746,null,null,"Wyoming",null,2712.44,3325.55,3584.63,3796.52,3371.35,3811.96,1780.9,2664.48,2754.36,1637.63,3053.94,2560.63,null,{"$f":"T391+T645","v":2798.0394822457847},3430.4980756007399,3697.7541509647062,3916.3309990767602,3477.743437078544,3932.2582563085789,1837.1018396467825,2748.5659552485026,2841.2823982534178,1689.3105091025664,3150.3165771075828,2641.4386454347468,{"$f":"AF391+AF645","v":2827.6271162073244},3466.7735899423642,3736.8557422727363,3957.7439129431177,3514.5185435348108,3973.8395916214445,1856.528119056504,2777.6304355458888,2871.3273008054762,1707.1739814759408,3183.6293356793867,2669.3703169743699,null,null,{"$f":"SUM(G137:R137)","v":35054.39},{"$f":"SUM(T137:AE137)","v":36160.640326068708},{"$f":"SUM(AF137:AQ137)","v":36543.017986059363},null,null,null,null,135]
[null,747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":61271.5},{"$f":"SUM(H136:H137)","v":85514.72},71069.930000000008,69674.960000000006,93824.200000000012,101851.14,48310.01,80385.12999999999,86603.69,49218.74,110867.54000000001,78583.73000000001,null,{"$f":"SUM(T136:T137)","v":63205.112790116131},88213.403014700147,73312.762730399278,{"$f":"SUM(W136:W137)","v":71873.770112480197},96785.114505804726,105065.36956826433,49834.582651667384,82921.9328447671,89336.738850693277,50771.990453757462,114366.31011910451,81063.684063847526,{"$f":"SUM(AF136:AF137)","v":63873.469957196125},89146.208250459662,74088.002394506926,72633.793269772112,97808.560586209918,106176.3745117416,50361.554268572574,83798.783872768006,90281.422707087753,51308.874610888379,115575.66707879258,81920.885195880837,null,null,{"$f":"SUM(G138:R138)","v":937175.29},{"$f":"SUM(T138:AE138)","v":966750.77170560195},{"$f":"SUM(AF138:AQ138)","v":976973.59670387651},null,null,null,null,136]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,749,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T395+T649","v":0},0,0,{"$f":"W395+W649","v":0},0,0,0,0,0,0,0,0,{"$f":"AF395+AF649","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G141:R141)","v":0},{"$f":"SUM(T141:AE141)","v":0},{"$f":"SUM(AF141:AQ141)","v":0},null,null,null,null,139]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T396+T650","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF396+AF650","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G142:R142)","v":0},{"$f":"SUM(T142:AE142)","v":0},{"$f":"SUM(AF142:AQ142)","v":0},null,null,null,null,140]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T141:T142)","v":0},0,0,{"$f":"SUM(W141:W142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF141:AF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G143:R143)","v":0},{"$f":"SUM(T143:AE143)","v":0},{"$f":"SUM(AF143:AQ143)","v":0},null,null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,755,null,null,"Utah",null,123977.86000000002,95657.380000000034,77849.53,51368.539999999979,36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,null,{"$f":"T400+T654","v":123977.86000000002},95657.380000000034,77849.53,{"$f":"W400+W654","v":51368.539999999979},36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,{"$f":"AF400+AF654","v":123977.86000000002},95657.380000000034,77849.53,51368.539999999979,36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,null,null,{"$f":"SUM(G146:R146)","v":724250.47000000009},{"$f":"SUM(T146:AE146)","v":724250.47000000009},{"$f":"SUM(AF146:AQ146)","v":724250.47000000009},null,null,null,null,144]
[null,756,null,null,"Wyoming",null,16584.22,15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,null,{"$f":"T401+T655","v":16584.22},15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,{"$f":"AF401+AF655","v":16584.22},15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,null,null,{"$f":"SUM(G147:R147)","v":102326.5},{"$f":"SUM(T147:AE147)","v":102326.5},{"$f":"SUM(AF147:AQ147)","v":102326.5},null,null,null,null,145]
[null,757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":140562.08000000002},{"$f":"SUM(H146:H147)","v":110812.67000000004},90758.62,60971.999999999978,44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,null,{"$f":"SUM(T146:T147)","v":140562.08000000002},110812.67000000004,90758.62,{"$f":"SUM(W146:W147)","v":60971.999999999978},44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,{"$f":"SUM(AF146:AF147)","v":140562.08000000002},110812.67000000004,90758.62,60971.999999999978,44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,null,null,{"$f":"SUM(G148:R148)","v":826576.97000000009},{"$f":"SUM(T148:AE148)","v":826576.97000000009},{"$f":"SUM(AF148:AQ148)","v":826576.97000000009},null,null,null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,754,904,"Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,755,null,null,"Utah",null,39790.300000000003,32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,{"$f":"T405+T659","v":39790.300000000003},32068.04,23546.51,{"$f":"W405+W659","v":7901.26},4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,{"$f":"AF405+AF659","v":39790.300000000003},32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,null,{"$f":"SUM(G151:R151)","v":188387.96999999997},{"$f":"SUM(T151:AE151)","v":188387.96999999997},{"$f":"SUM(AF151:AQ151)","v":188387.96999999997},null,null,null,null,149]
[null,756,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T406+T660","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0},null,null,null,null,150]
[null,757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":39790.300000000003},{"$f":"SUM(H151:H152)","v":32068.04},23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,{"$f":"SUM(T151:T152)","v":39790.300000000003},32068.04,23546.51,{"$f":"SUM(W151:W152)","v":7901.26},4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,{"$f":"SUM(AF151:AF152)","v":39790.300000000003},32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,null,{"$f":"SUM(G153:R153)","v":188387.96999999997},{"$f":"SUM(T153:AE153)","v":188387.96999999997},{"$f":"SUM(AF153:AQ153)","v":188387.96999999997},null,null,null,null,151]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
[null,755,null,null,"Utah",null,217737.96,175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,{"$f":"T410+T664","v":217737.96},175945.72,129264.84,{"$f":"W410+W664","v":95996.56},58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,{"$f":"AF410+AF664","v":217737.96},175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,null,{"$f":"SUM(G156:R156)","v":1369185.2400000002},{"$f":"SUM(T156:AE156)","v":1369185.2400000002},{"$f":"SUM(AF156:AQ156)","v":1369185.2400000002},null,null,null,null,154]
[null,756,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T411+T665","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0},null,null,null,null,155]
[null,757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":217737.96},{"$f":"SUM(H156:H157)","v":175945.72},129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,{"$f":"SUM(T156:T157)","v":217737.96},175945.72,129264.84,{"$f":"SUM(W156:W157)","v":95996.56},58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,{"$f":"SUM(AF156:AF157)","v":217737.96},175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,null,{"$f":"SUM(G158:R158)","v":1369185.2400000002},{"$f":"SUM(T158:AE158)","v":1369185.2400000002},{"$f":"SUM(AF158:AQ158)","v":1369185.2400000002},null,null,null,null,156]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,759,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T415+T669","v":0},0,0,{"$f":"W415+W669","v":0},0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0},null,null,null,null,159]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T416+T670","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0},null,null,null,null,160]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},0,0,{"$f":"SUM(W161:W162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0},null,null,null,null,161]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":1274364.5499999998},1189459.4600000002,1157905.6399999999,926996.65000000014,954504.50999999989,985485.32,915531.8600000001,956797.50000000012,925829.28000000014,923704.65999999992,1229848.48,1495860.74,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":1298741.1873491318},1213751.0711694425,1183238.0083847134,948134.13044703403,977989.21966552304,1010973.6113889054,938998.27474961709,981445.38160172175,949663.72928347578,946007.58110252128,1254493.9014195581,1524662.9371406268,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":1321407.5477397789},1235823.7408514672,1206543.5949137367,967388.44157714595,999069.1302299716,1033760.3170296322,961037.45485832554,1003776.0680868537,971156.60038414714,966789.99517386942,1276359.2593764872,1551256.657531793,null,null,{"$f":"SUM(G166:R166)","v":12936288.65},{"$f":"SUM(T166:AE166)","v":13228099.033702271},{"$f":"SUM(AF166:AQ166)","v":13494368.807753207},null,null,null,null,164]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,43074.27,41347.279999999999,41001.550000000003,33564.020000000004,32423.22,30513.460000000003,27978.829999999998,28890.459999999995,27927.33,27756.100000000002,35243.250000000007,45035.02,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":43801.845756768758},42069.561219129624,41775.982110343,34228.190709632967,33115.030222176938,31273.205783101126,28661.787633742319,29607.982256348951,28613.548611473139,28402.240595279243,35925.080085567664,45875.474282502408,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":44456.618883204843},42706.075525251683,42455.530288583221,34796.72848632661,33720.12912846262,31932.360975731157,29292.464717234187,30247.466405396099,29223.749603480494,28996.739437727585,36525.479049706351,46642.930835444509,null,null,{"$f":"SUM(G167:R167)","v":414754.79},{"$f":"SUM(T167:AE167)","v":423349.92926606617},{"$f":"SUM(AF167:AQ167)","v":430996.27333654941},null,null,null,null,165]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":1317438.82},{"$f":"H123+H128+H133+H138+H143++H148+H153+H158+H163","v":1230806.74},{"$f":"I123+I128+I133+I138+I143++I148+I153+I158+I163","v":1198907.19},960560.66999999993,986927.72999999986,1015998.78,943510.69000000006,985687.96,953756.60999999987,951460.76000000013,1265091.73,{"$f":"R123+R128+R133+R138+R143++R148+R153+R158+R163","v":1540895.7600000002},null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":1342543.0331059005},1255820.632388572,1225013.9904950564,{"$f":"W123+W128+W133+W138+W143++W148+W153+W158+W163","v":982362.32115666708},1011104.2498877,1042246.8171720067,967660.0623833593,1011053.3638580708,978277.27789494907,974409.82169780065,1290418.9815051258,1570538.411423129,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":1365864.1666229838},1278529.8163767189,1248999.1252023201,1002185.1700634726,1032789.2593584341,1065692.6780053633,990329.91957555991,1034023.5344922499,1000380.3499876276,995786.73461159714,1312884.7384261934,1597899.5883672377,null,null,{"$f":"SUM(G169:R169)","v":13351043.439999999},{"$f":"SUM(T169:AE169)","v":13651448.962968338},{"$f":"SUM(AF169:AQ169)","v":13925365.081089757},null,null,null,null,167]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,770,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,772,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
[null,773,null,null,"Utah",null,56582.73,52650.11,74935.87,45563.31,46744.04,41311.49,43968.97,49435.24,36969.94,32916.1,43890.97,46135.94,null,{"$f":"T428+T682","v":58249.491010543323},54201.027577656947,77143.260601463437,{"$f":"W428+W682","v":46905.471267568719},48120.982104901574,42528.405140352021,45264.166694640735,50891.456951335713,38058.965830922731,33885.711612927567,45183.869043770545,47494.969265232809,{"$f":"AF428+AF682","v":59783.794613415346},55628.693819010245,79175.229990804495,48140.971051544766,49388.498694942289,43648.61210009065,46456.434177768046,52231.948420037261,39061.446837759315,34778.26824323678,46374.021470218475,48745.996548007737,null,null,{"$f":"SUM(G174:R174)","v":571104.71},{"$f":"SUM(T174:AE174)","v":587927.77710131614},{"$f":"SUM(AF174:AQ174)","v":603413.91596683546},null,null,null,null,172]
[null,774,null,null,"Wyoming",null,1594.54,1483.99,2111.1799999999998,1284.1300000000001,1316.3,1164.27,1239.21,1393.3,1042.31,928.16,1237.1400000000001,1301.0899999999999,null,{"$f":"T429+T683","v":1641.5104643404757},1527.703986087914,2173.3691610786341,1321.9566975889818,1355.0743312876239,1198.5659740851188,1275.7134863442502,1434.3425250953783,1073.0133907501354,955.5008670727957,1273.5825102250028,1339.4162893679363,{"$f":"AF429+AF683","v":1684.7481884114695},1567.9440240575568,2230.6161528782759,1356.7773095593843,1390.7672685577138,1230.1364489582083,1309.3160425962203,1472.1234029335737,1101.2767846922366,980.66895691295883,1307.1289361266356,1374.6967905855472,null,null,{"$f":"SUM(G175:R175)","v":16095.619999999997},{"$f":"SUM(T175:AE175)","v":16569.749683324244},{"$f":"SUM(AF175:AQ175)","v":17006.20030626978},null,null,null,null,173]
[null,775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":58177.270000000004},{"$f":"SUM(H174:H175)","v":54134.1},77047.049999999988,46847.439999999995,48060.340000000004,42475.759999999995,45208.18,50828.54,38012.25,33844.26,45128.11,47437.03,null,{"$f":"SUM(T174:T175)","v":59891.0014748838},55728.731563744863,79316.62976254207,{"$f":"SUM(W174:W175)","v":48227.427965157702},49476.056436189196,43726.971114437139,46539.880180984983,52325.799476431093,39131.979221672867,34841.212480000366,46457.451553995546,48834.385554600747,{"$f":"SUM(AF174:AF175)","v":61468.542801826814},57196.637843067801,81405.846143682778,49497.748361104153,50779.265963500002,44878.748549048862,47765.750220364265,53704.071822970836,40162.723622451551,35758.93720014974,47681.150406345114,50120.693338593286,null,null,{"$f":"SUM(G176:R176)","v":587200.33000000007},{"$f":"SUM(T176:AE176)","v":604497.52678464027},{"$f":"SUM(AF176:AQ176)","v":620420.11627310514},null,null,null,null,174]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,778,null,null,"Utah",null,6172966.7599999998,4480125.54,3513636.97,2742536.52,1611752.26,875693.7,770082.53,803776.34,886441.97,2082062.3,2958026.95,4390114.1900000004,null,{"$f":"T433+T687","v":6286661.1652903613},4562641.0027750591,3578351.5361465341,{"$f":"W433+W687","v":2793048.870179656},1641437.6968086855,891822.32636539044,784265.99780031049,818580.38423281931,902768.5592271816,2120409.9607244814,3012508.2274778513,4470971.8134725792,{"$f":"AF433+AF687","v":6150876.1140632881},4464092.9140514089,3501063.0305520557,2732722.0490029422,1605984.4258454298,872559.93300791748,767326.70428868884,800899.93725402979,883269.73913208069,2074611.4092248362,2947441.3226081394,4374403.6796467854,null,null,{"$f":"SUM(G179:R179)","v":31287216.030000005},{"$f":"SUM(T179:AE179)","v":31863467.540500909},{"$f":"SUM(AF179:AQ179)","v":31175251.258677602},null,null,null,null,177]
[null,779,null,null,"Wyoming",null,28918.15,25109.22,21511,16612.78,13088.99,5389.24,6085.25,6862.17,6683.18,11498.69,16317.55,23196.69,null,{"$f":"T434+T688","v":29450.767782368792},25571.684475542526,21907.192049509911,16918.756075322264,13330.064509512098,5488.4996365069401,6197.3288280080051,6988.55822911001,6806.271570891342,11710.474182872909,16618.088495536256,23623.929280040262,{"$f":"AF434+AF688","v":28814.663194120174},25019.363872414593,21434.020501612966,16553.32932494007,13042.14959813152,5369.9540071643651,6063.4732582139522,6837.612963858187,6659.2634994174969,11457.540662995307,16259.155838226707,23113.678073058461,null,null,{"$f":"SUM(G180:R180)","v":181272.91},{"$f":"SUM(T180:AE180)","v":184611.6151152213},{"$f":"SUM(AF180:AQ180)","v":180624.2047941538},null,null,null,null,178]
[null,780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":6201884.9100000001},{"$f":"SUM(H179:H180)","v":4505234.76},3535147.97,2759149.3,1624841.25,881082.94,776167.78,810638.51,893125.15,2093560.99,2974344.5,4413310.8800000008,null,{"$f":"SUM(T179:T180)","v":6316111.93307273},4588212.6872506021,3600258.728196044,{"$f":"SUM(W179:W180)","v":2809967.6262549781},1654767.7613181977,897310.82600189734,790463.32662831852,825568.94246192928,909574.83079807297,2132120.4349073544,3029126.3159733876,4494595.7427526191,{"$f":"SUM(AF179:AF180)","v":6179690.777257408},4489112.2779238233,3522497.0510536688,2749275.3783278824,1619026.5754435612,877929.88701508183,773390.17754690279,807737.55021788797,889929.00263149815,2086068.9498878315,2963700.4784463663,4397517.3577198442,null,null,{"$f":"SUM(G181:R181)","v":31468488.940000005},{"$f":"SUM(T181:AE181)","v":32048079.155616134},{"$f":"SUM(AF181:AQ181)","v":31355875.463471763},null,null,null,null,179]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
[null,782,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,783,null,null,"Utah",null,29068.26,81.06,84564.89,153652.69,20170.95,50214.38,25497.51,51488.85,84244.92,36117.18,56883.42,155312.4,null,{"$f":"T438+T692","v":29271.737819999995},81.627420000000001,85156.844229999988,{"$f":"W438+W692","v":154728.25882999998},20312.146649999999,50565.880659999995,25675.992569999995,51849.271949999995,84834.634439999994,36370.000259999993,57281.603939999994,156399.58679999999,{"$f":"AF438+AF692","v":27808.150928999992},77.546048999999996,80899.002018499988,146991.84588849999,19296.539317499999,48037.58662699999,24392.192941499994,49256.808352499989,80592.902717999998,34551.500246999989,54417.523742999991,148579.60745999997,null,null,{"$f":"SUM(G184:R184)","v":747296.51000000013},{"$f":"SUM(T184:AE184)","v":752527.58556999988},{"$f":"SUM(AF184:AQ184)","v":714901.2062914999},null,null,null,null,182]
[null,784,null,null,"Wyoming",null,1010.79,2.2799999999999998,1.98,0,0,1414.64,718.32,707.32,720.92,707.32,2735.59,3427.61,null,{"$f":"T439+T693","v":1017.8655299999998},2.2959599999999996,1.9938599999999997,0,0,1424.5424799999998,723.34823999999992,712.27123999999992,725.96643999999992,712.27123999999992,2754.7391299999999,3451.6032699999996,{"$f":"AF439+AF693","v":966.97225349999974},2.1811619999999996,1.8941669999999997,0,0,1353.3153559999998,687.18082799999991,676.65767799999992,689.66811799999994,676.65767799999992,2617.0021735,3279.0231064999994,null,null,{"$f":"SUM(G185:R185)","v":11446.77},{"$f":"SUM(T185:AE185)","v":11526.897389999998},{"$f":"SUM(AF185:AQ185)","v":10950.552520499998},null,null,null,null,183]
[null,785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":30079.05},{"$f":"SUM(H184:H185)","v":83.34},84566.87,153652.69,20170.95,51629.02,26215.829999999998,52196.17,84965.84,36824.5,59619.009999999995,158740.00999999998,null,{"$f":"SUM(T184:T185)","v":30289.603349999994},83.923379999999995,85158.83808999999,{"$f":"SUM(W184:W185)","v":154728.25882999998},20312.146649999999,51990.423139999992,26399.340809999994,52561.543189999997,85560.600879999998,37082.271499999995,60036.343069999995,159851.19006999998,{"$f":"SUM(AF184:AF185)","v":28775.123182499992},79.727210999999997,80900.896185499994,146991.84588849999,19296.539317499999,49390.901982999989,25079.373769499995,49933.466030499992,81282.570835999999,35228.157924999992,57034.525916499988,151858.63056649998,null,null,{"$f":"SUM(G186:R186)","v":758743.28},{"$f":"SUM(T186:AE186)","v":764054.48295999982},{"$f":"SUM(AF186:AQ186)","v":725851.75881199993},null,null,null,null,184]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
[null,787,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T443+T697","v":0},0,0,{"$f":"W443+W697","v":0},0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0},null,null,null,null,187]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T444+T698","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0},null,null,null,null,188]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T189:T190)","v":0},0,0,{"$f":"SUM(W189:W190)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0},null,null,null,null,189]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,792,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":6258617.75},4532856.71,3673137.7300000004,2941752.52,1678667.25,967219.57,839549.01,904700.42999999993,1007656.83,2151095.58,3058801.3400000003,4591562.5300000012,null,{"$f":"T174+T179+T184+T189","v":6374182.3941209046},4616923.6577727161,3740651.6409779973,2994682.600277225,1709870.8255635872,984916.61216574244,855206.15706495126,921321.11313415505,1025662.1594981044,2190665.6725974092,3114973.7004616219,4674866.3695378117,{"$f":"AF174+AF179+AF184+AF189","v":6238468.0596057037},4519799.1539194193,3661137.2625613604,2927854.8659429871,1674669.4638578722,964246.13173500809,838175.3314079569,902388.69402656704,1002924.08868784,2143941.1777150729,3048232.8678213577,4571729.2836547932,null,null,{"$f":"SUM(G194:R194)","v":32605617.250000004},{"$f":"SUM(T194:AE194)","v":33203922.903172225},{"$f":"SUM(AF194:AQ194)","v":32493566.380935941},null,null,null,null,192]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,31523.480000000003,26595.49,23624.16,17896.91,14405.289999999999,7968.1500000000005,8042.78,8962.7899999999991,8446.41,13134.17,20290.28,27925.39,null,{"$f":"T175+T180+T185+T190","v":32110.143776709268},27101.684421630442,24082.555070588543,18240.712772911247,14685.138840799722,8111.6080905920589,8196.3905543522542,9135.1719942053878,8605.2514016414771,13378.246289945704,20646.41013576126,28414.948839408196,{"$f":"AF175+AF180+AF185+AF190","v":31466.383636031645},26589.489058472151,23666.53082149124,17910.106634499454,14432.916866689235,7953.4058121225735,8059.9701288101724,8986.3940447917594,8450.2084021097326,13114.867297908266,20183.286947853343,27767.397970144008,null,null,{"$f":"SUM(G195:R195)","v":208815.3},{"$f":"SUM(T195:AE195)","v":212708.26218854554},{"$f":"SUM(AF195:AQ195)","v":208580.95762092358},null,null,null,null,193]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":6290141.2299999995},4559452.1999999993,3696761.89,2959649.4299999997,1693072.54,975187.72,847591.79,913663.22000000009,1016103.24,2164229.75,3079091.6199999996,4619487.9200000009,null,{"$f":"T176+T181+T186+T191","v":6406292.5378976138},4644025.3421943467,3764734.1960485862,3012923.313050136,1724555.9644043869,993028.2202563344,863402.54761930346,930456.28512836038,1034267.4108997459,2204043.9188873544,3135620.1105973832,4703281.3183772191,{"$f":"AF176+AF181+AF186+AF191","v":6269934.443241735},4546388.6429778915,3684803.7933828519,2945764.9725774867,1689102.3807245612,972199.53754713072,846235.30153676705,911375.08807135886,1011374.2970899497,2157056.0450129812,3068416.1547692115,4599496.6816249378,null,null,{"$f":"SUM(G197:R197)","v":32814432.549999997},{"$f":"SUM(T197:AE197)","v":33416631.165360767},{"$f":"SUM(AF197:AQ197)","v":32702147.338556863},null,null,null,null,195]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,798,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198]
[null,800,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,610286.69999999995,555122.5,550690.56999999995,487023.16,520291.42,521429.28,549713.13,511549.13,496260.81,501710.07,493811.1,635916.34,null,{"$f":"T456+T710","v":626727.06178918725},570076.80711060576,565525.48644942243,{"$f":"W456+W710","v":500142.95590922306},534307.42130006116,535475.93382790661,564521.71543610166,525329.62492172129,509629.45666753373,515225.51292883739,507113.75453845965,653047.13229361514,{"$f":"AF456+AF710","v":643589.96993654082},585415.46634736983,580741.68647397449,513599.95376402454,548683.65860838885,549883.61148822715,579710.90769374755,539464.3029215018,523341.70118500607,529088.32663100772,520758.31081249221,670618.21622977383,null,null,{"$f":"SUM(G202:R202)","v":6433804.209999999},{"$f":"SUM(T202:AE202)","v":6607122.8631726755},{"$f":"SUM(AF202:AQ202)","v":6784896.1120920544},null,null,null,null,200]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,20948.63,19043.09,18906.310000000001,16720.82,17858.47,17897.97,18870.71,17557.52,17031.61,17220.740000000002,16951.57,21824.05,null,{"$f":"T457+T711","v":21512.959939007073},19556.087070367183,19415.622387929365,17171.258015791405,18339.554886499001,18380.118967185459,19379.063368373969,18030.497669218243,17490.42031038745,17684.645236469227,17408.224132712934,22411.962660894158,{"$f":"AF457+AF711","v":22091.794154963107},20082.269072222683,19938.025004495306,17633.273084788376,18833.004504952543,18874.660015079982,19900.48231688677,18515.631700576494,17961.022856750576,18160.473657520281,17876.615083824003,23014.985716374889,null,null,{"$f":"SUM(G203:R203)","v":220831.49},{"$f":"SUM(T203:AE203)","v":226780.41464483543},{"$f":"SUM(AF203:AQ203)","v":232882.23716843501},null,null,null,null,201]
[null,803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":631235.32999999996},{"$f":"SUM(H202:H203)","v":574165.59},569596.88,503743.98,538149.89,539327.25,568583.84,529106.65,513292.42,518930.81,510762.67,657740.39,null,{"$f":"SUM(T202:T203)","v":648240.02172819432},589632.89418097294,584941.10883735179,{"$f":"SUM(W202:W203)","v":517314.21392501448},552646.97618656012,553856.05279509211,583900.77880447567,543360.12259093951,527119.87697792123,532910.15816530667,524521.97867117263,675459.09495450929,{"$f":"SUM(AF202:AF203)","v":665681.76409150392},605497.73541959247,600679.71147846978,531233.22684881289,567516.66311334143,568758.27150330716,599611.39001063432,557979.93462207832,541302.72404175659,547248.80028852797,538634.92589631618,693633.20194614877,null,null,{"$f":"SUM(G204:R204)","v":6654635.6999999993},{"$f":"SUM(T204:AE204)","v":6833903.277817511},{"$f":"SUM(AF204:AQ204)","v":7017778.3492604885},null,null,null,null,202]
[null,804,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,805,null,null,"Utah",null,80698.559999999998,-94979.24,219689.32,150456.38,158063.45000000001,-205217.88,356084.9,216825.04,249372.07,390694.72,305384.94,379208.16,null,{"$f":"T460+T714","v":82956.212037166479},-97636.413494477776,225835.42769810167,{"$f":"W460+W714","v":154665.60198378377},162485.49011935358,-210959.12947018861,366046.85966680472,222891.01556715637,256348.593024053,401624.93648116378,313928.49928917398,389817.02433331835,{"$f":"AF460+AF714","v":82275.888071857349},-96835.697184560384,223983.35116391731,153397.18925067357,161152.94647700802,-209229.05347039463,363044.90906006895,221063.0861593564,254246.27799513866,398331.21003628371,311353.97140012006,386620.13458598236,null,null,{"$f":"SUM(G206:R206)","v":2206280.42},{"$f":"SUM(T206:AE206)","v":2268004.1172354091},{"$f":"SUM(AF206:AQ206)","v":2249404.2135454514},null,null,null,null,204]
[null,806,null,null,"Wyoming",null,6914.93,3705.75,13040.14,9415.0300000000007,8688.2900000000009,-5637.11,12903.75,7511.21,9154.17,12498.72,9816.3799999999992,14539.1,null,{"$f":"T461+T715","v":7108.384577149377},3809.4233993361177,13404.955662583521,9678.4282769888778,8931.3567364819555,-5794.8158236879499,13264.749966722911,7721.346321615717,9410.2703634893624,12848.388701275131,10091.006589428613,14945.851108490251,{"$f":"AF461+AF715","v":7050.0887092003686},3778.1823148056837,13295.021609819923,9599.0554784766809,8858.1106723073826,-5747.2925342007056,13155.965740990041,7658.0235538802135,9333.0967282533202,12743.0190546335,10008.250235826004,14823.28017086725,null,null,{"$f":"SUM(G207:R207)","v":102550.36000000002},{"$f":"SUM(T207:AE207)","v":105419.3458798739},{"$f":"SUM(AF207:AQ207)","v":104554.80173485968},null,null,null,null,205]
[null,807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":87613.489999999991},{"$f":"SUM(H206:H207)","v":-91273.49},232729.46000000002,159871.41,166751.74000000002,-210854.99,368988.65,224336.25,258526.24000000002,403193.43999999994,315201.32,{"$f":"SUM(R206:R207)","v":393747.25999999995},null,{"$f":"SUM(T206:T207)","v":90064.596614315858},-93826.990095141664,239240.3833606852,{"$f":"SUM(W206:W207)","v":164344.03026077265},171416.84685583552,-216753.94529387655,379311.60963352764,230612.36188877208,265758.86338754237,414473.32518243889,324019.50587860262,404762.8754418086,{"$f":"SUM(AF206:AF207)","v":89325.976781057718},-93057.514869754697,237278.37277373724,162996.24472915026,170011.0571493154,-214976.34600459534,376200.87480105902,228721.10971323663,263579.37472339196,411074.22909091722,321362.22163594607,401443.41475684964,null,null,{"$f":"SUM(G208:R208)","v":2308830.7799999998},{"$f":"SUM(T208:AE208)","v":2373423.4631152833},{"$f":"SUM(AF208:AQ208)","v":2353959.015280311},null,null,null,null,206]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,809,null,null,"Utah",null,-1165299.28,-1421297.44,-1188518.01,-1231466.3,-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,null,{"$f":"T464+T718","v":-1165299.28},-1421297.44,-1188518.01,{"$f":"W464+W718","v":-1231466.3},-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,{"$f":"AF464+AF718","v":-1165299.28},-1421297.44,-1188518.01,-1231466.3,-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,null,null,{"$f":"SUM(G210:R210)","v":-17517475.330000002},{"$f":"SUM(T210:AE210)","v":-17517475.330000002},{"$f":"SUM(AF210:AQ210)","v":-17517475.330000002},null,null,null,null,208]
[null,810,null,null,"Wyoming",null,-39989.89,-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,null,{"$f":"T465+T719","v":-39989.89},-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,{"$f":"AF465+AF719","v":-39989.89},-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,null,null,{"$f":"SUM(G211:R211)","v":-601232.58000000007},{"$f":"SUM(T211:AE211)","v":-601232.58000000007},{"$f":"SUM(AF211:AQ211)","v":-601232.58000000007},null,null,null,null,209]
[null,811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-1205289.17},{"$f":"SUM(H210:H211)","v":-1470078.3299999998},-1229305.23,-1273728.3700000001,-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,null,{"$f":"SUM(T210:T211)","v":-1205289.17},-1470078.3299999998,-1229305.23,{"$f":"SUM(W210:W211)","v":-1273728.3700000001},-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,{"$f":"SUM(AF210:AF211)","v":-1205289.17},-1470078.3299999998,-1229305.23,-1273728.3700000001,-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,null,null,{"$f":"SUM(G212:R212)","v":-18118707.91},{"$f":"SUM(T212:AE212)","v":-18118707.91},{"$f":"SUM(AF212:AQ212)","v":-18118707.91},null,null,null,null,210]
[null,812,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,813,null,null,"Utah",null,3009488.16,3431977.31,3172143.94,2786292.73,3161504.63,2912747.06,3141546.03,2816620.08,2748617.33,3361561.16,3441757.28,2799169.02,null,{"$f":"T468+T722","v":3087753.6743504824},3521230.1846171687,3254639.521925753,{"$f":"W468+W722","v":2858753.7672431101},3243723.523324498,2988496.70070427,3223245.8748977664,2889869.8180189379,2820098.5712104985,3448982.7743146424,3531264.4950038679,2871964.9213150707,{"$f":"AF468+AF722","v":3160697.6553713027},3604414.4586382122,3331525.9541204795,2926287.9369125366,3320352.0798987015,3059095.8707183134,3299390.6748787556,2958139.0620681928,2886719.5644471082,3530460.3015282294,3614685.8159605153,2939811.1865314618,null,null,{"$f":"SUM(G214:R214)","v":36783424.729999997},{"$f":"SUM(T214:AE214)","v":37740023.826926067},{"$f":"SUM(AF214:AQ214)","v":38631580.56107381},null,null,null,null,212]
[null,814,null,null,"Wyoming",null,119367.47,142642.78,129197.31,114252.09,124964.14,117119.44,128367.36,121494.87,112041.75,138643.37,125176.42,61150.26,null,{"$f":"T469+T723","v":122471.77077793219},146352.38440830665,132557.24809653289,117223.35890489828,128213.98920108993,120165.27793811649,131705.71420579075,124654.49648329373,114955.53624080653,142248.96473486489,128431.78980874913,62740.549211028403,{"$f":"AF469+AF723","v":125364.99979338821},149809.76044167075,135688.73279676877,119992.60132801819,131242.87031702133,123004.01919720459,134817.08257599655,127599.28942489714,117671.20443786615,145609.40305934811,131465.81616781419,64222.709355116902,null,null,{"$f":"SUM(G215:R215)","v":1434417.26},{"$f":"SUM(T215:AE215)","v":1471721.0800114099},{"$f":"SUM(AF215:AQ215)","v":1506488.4888951108},null,null,null,null,213]
[null,815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":3128855.6300000004},{"$f":"SUM(H214:H215)","v":3574620.09},3301341.25,2900544.82,3286468.77,3029866.5,3269913.3899999997,2938114.95,2860659.08,3500204.5300000003,3566933.6999999997,2860319.28,null,{"$f":"SUM(T214:T215)","v":3210225.4451284148},3667582.5690254755,3387196.7700222861,{"$f":"SUM(W214:W215)","v":2975977.1261480083},3371937.5125255878,3108661.9786423864,3354951.5891035572,3014524.3145022318,2935054.1074513048,3591231.7390495073,3659696.2848126171,2934705.4705260992,{"$f":"SUM(AF214:AF215)","v":3286062.6551646912},3754224.2190798828,3467214.6869172482,3046280.5382405547,3451594.9502157229,3182099.889915518,3434207.757454752,3085738.3514930899,3004390.7688849745,3676069.7045875774,3746151.6321283295,3004033.8958865786,null,null,{"$f":"SUM(G216:R216)","v":38217841.99000001},{"$f":"SUM(T216:AE216)","v":39211744.906937473},{"$f":"SUM(AF216:AQ216)","v":40138069.049968928},null,null,null,null,214]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215]
[null,817,null,null,"Utah",null,32846.6,32846.6,32846.6,32846.6,47495.59,31711.41,32846.6,32846.6,32973.96,32846.6,21663.68,19870.259999999998,null,{"$f":"T472+T726","v":33667.764999999992},33667.764999999992,33667.764999999992,{"$f":"W472+W726","v":33667.764999999992},48682.979749999991,32504.195249999997,33667.764999999992,33667.764999999992,33798.308999999994,33667.764999999992,22205.271999999997,20367.016499999998,{"$f":"AF472+AF726","v":34273.784769999991},34273.784769999991,34273.784769999991,34273.784769999991,49559.27338549999,33089.270764499997,34273.784769999991,34273.784769999991,34406.678561999994,34273.784769999991,22604.966895999998,20733.622797,null,null,{"$f":"SUM(G218:R218)","v":383641.1},{"$f":"SUM(T218:AE218)","v":393232.12749999994},{"$f":"SUM(AF218:AQ218)","v":400310.30579499982},null,null,null,null,216]
[null,818,null,null,"Wyoming",null,1127.96,1127.96,1127.96,1127.96,1631,1088.97,1127.96,1127.96,1132.33,1127.96,743.93,682.35,null,{"$f":"T473+T727","v":1156.1589999999999},1156.1589999999999,1156.1589999999999,1156.1589999999999,1671.7749999999999,1116.19425,1156.1589999999999,1156.1589999999999,1160.6382499999997,1156.1589999999999,762.52824999999984,699.40874999999994,{"$f":"AF473+AF727","v":1176.9698619999999},1176.9698619999999,1176.9698619999999,1176.9698619999999,1701.8669499999999,1136.2857465,1176.9698619999999,1176.9698619999999,1181.5297384999997,1176.9698619999999,776.25375849999989,711.99810749999995,null,null,{"$f":"SUM(G219:R219)","v":13174.300000000001},{"$f":"SUM(T219:AE219)","v":13503.657499999998},{"$f":"SUM(AF219:AQ219)","v":13746.723334999997},null,null,null,null,217]
[null,819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":33974.559999999998},{"$f":"SUM(H218:H219)","v":33974.559999999998},33974.559999999998,33974.559999999998,49126.59,32800.379999999997,33974.559999999998,33974.559999999998,34106.29,33974.559999999998,22407.61,20552.609999999997,null,{"$f":"SUM(T218:T219)","v":34823.923999999992},34823.923999999992,34823.923999999992,{"$f":"SUM(W218:W219)","v":34823.923999999992},50354.754749999993,33620.389499999997,34823.923999999992,34823.923999999992,34958.94724999999,34823.923999999992,22967.800249999997,21066.425249999997,{"$f":"SUM(AF218:AF219)","v":35450.754631999989},35450.754631999989,35450.754631999989,35450.754631999989,51261.140335499993,34225.556510999995,35450.754631999989,35450.754631999989,35588.208300499995,35450.754631999989,23381.220654499997,21445.6209045,null,null,{"$f":"SUM(G220:R220)","v":396815.39999999991},{"$f":"SUM(T220:AE220)","v":406735.78499999986},{"$f":"SUM(AF220:AQ220)","v":414057.02912999992},null,null,null,null,218]
[null,820,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,821,null,null,"Utah",null,-276094.87,-115168.49,-154238.04,-18227.060000000001,97182.81,-286246.42,-862.43,23718.240000000002,139543.17000000001,-111852.24,-144217.45000000001,837121.69,null,{"$f":"T476+T730","v":-285758.19044999999},-119199.38715,-159636.3714,{"$f":"W476+W730","v":-18865.007099999999},100584.20834999999,-296265.04469999997,-892.61504999999988,24548.378400000001,144427.18095000001,-115767.0684,-149265.06075,866420.94914999988,{"$f":"AF476+AF730","v":-290901.83787809999},-121344.9761187,-162509.82608520001,-19204.5772278,102394.72410029999,-301597.81550459994,-908.68212089999986,24990.249211200004,147026.8702071,-117850.8756312,-151951.8318435,882016.52623469988,null,null,{"$f":"SUM(G222:R222)","v":-9341.0900000000838},{"$f":"SUM(T222:AE222)","v":-9668.0281500000274},{"$f":"SUM(AF222:AQ222)","v":-9842.0526567002526},null,null,null,null,220]
[null,822,null,null,"Wyoming",null,-5530.1,-4513.6899999999996,-4351.09,-733.97,3353.36,-9616.7900000000009,1745.74,-510.11,6035.31,-1346.84,-4806.95,28207.759999999998,null,{"$f":"T477+T731","v":-5723.6535000000003},-4671.6691499999988,-4503.3781499999996,-759.65895,3470.7275999999997,-9953.3776500000004,1806.8408999999999,-527.96384999999998,6246.5458499999995,-1393.9793999999997,-4975.1932499999994,29195.031599999995,{"$f":"AF477+AF731","v":-5826.6792630000009},-4755.7591946999992,-4584.4389566999998,-773.33281110000007,3533.2006967999996,-10132.538447700001,1839.3640361999999,-537.46719929999995,6358.9836753,-1419.0710291999997,-5064.7467284999993,29720.542168799995,null,null,{"$f":"SUM(G223:R223)","v":7932.630000000001},{"$f":"SUM(T223:AE223)","v":8210.2720499999923},{"$f":"SUM(AF223:AQ223)","v":8358.0569468999929},null,null,null,null,221]
[null,823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":-281624.96999999997},{"$f":"SUM(H222:H223)","v":-119682.18000000001},-158589.13,-18961.030000000002,100536.17,-295863.20999999996,883.31000000000006,23208.13,145578.48000000001,-113199.08,-149024.40000000002,865329.45,null,{"$f":"SUM(T222:T223)","v":-291481.84395000001},-123871.0563,-164139.74955000001,{"$f":"SUM(W222:W223)","v":-19624.66605},104054.93594999998,-306218.42234999995,914.22585000000004,24020.414550000001,150673.7268,-117161.0478,-154240.25400000002,895615.98074999987,{"$f":"SUM(AF222:AF223)","v":-296728.51714110002},-126100.7353134,-167094.26504190001,-19977.910038900001,105927.9247971,-311730.35395229992,930.68191530000001,24452.782011900003,153385.8538824,-119269.9466604,-157016.578572,911737.0684034999,null,null,{"$f":"SUM(G224:R224)","v":-1408.4600000000792},{"$f":"SUM(T224:AE224)","v":-1457.7561000001151},{"$f":"SUM(AF224:AQ224)","v":-1483.9957098001614},null,null,null,null,222]
[null,824,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223]
[null,825,null,null,"Utah",null,-108880.68,-73407.44,-681223.91,-304810.78999999998,-239971.59,-232504.87,25638.75,-38779.120000000003,114802.63,-110235.22,130049.91,501789.24,null,{"$f":"T480+T734","v":-111776.70564282862},-75359.942763707979,-699343.21189881244,{"$f":"W480+W734","v":-312918.19586898288},-246354.39251547251,-238689.07150941875,26320.693550040949,-39810.573201121901,117856.16861074496,-113167.27391317225,133508.9981890851,515135.91000918328,{"$f":"AF480+AF734","v":-114751.00095735172},-77365.215001566292,-717952.21657856007,-321244.71719960903,-252909.70036031384,-245040.41084202396,27021.067702693457,-40869.903055760289,120992.23393017471,-116178.5712190067,137061.57370539481,528843.29487682099,null,null,{"$f":"SUM(G226:R226)","v":-1017533.0900000005},{"$f":"SUM(T226:AE226)","v":-1044597.5969544635},{"$f":"SUM(AF226:AQ226)","v":-1072393.5649991082},null,null,null,null,224]
[null,826,null,null,"Wyoming",null,-6127.7,-3111.07,-41062.58,-16948.62,-13181.97,-13351.42,1606.87,-1514.25,5722.09,-5520.32,7960.11,29549.57,null,{"$f":"T481+T735","v":-6290.6855391384497},-3193.8187346390091,-42154.769033359291,-17399.422090238215,-13532.586134496934,-13706.54319254596,1649.6097838137309,-1554.5262623236122,5874.2870598509608,-5667.1503493018199,8171.834271741659,30335.534162370768,{"$f":"AF481+AF735","v":-6458.0760201567819},-3278.8038846596864,-43276.47620212633,-17862.407819695749,-13892.678224362502,-14071.264150830111,1693.5046778578142,-1595.8910543144098,6030.5974858721747,-5817.9490209363858,8389.2807266690943,31142.740248860791,null,null,{"$f":"SUM(G227:R227)","v":-55979.29},{"$f":"SUM(T227:AE227)","v":-57468.236058266164},{"$f":"SUM(AF227:AQ227)","v":-58997.423237822106},null,null,null,null,225]
[null,827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":-115008.37999999999},{"$f":"SUM(H226:H227)","v":-76518.510000000009},-722286.49,-321759.40999999997,-253153.56,-245856.29,27245.62,-40293.370000000003,120524.72,-115755.54000000001,138010.01999999999,531338.80999999994,null,{"$f":"SUM(T226:T227)","v":-118067.39118196706},-78553.761498346983,-741497.98093217169,{"$f":"SUM(W226:W227)","v":-330317.61795922107},-259886.97864996945,-252395.61470196472,27970.303333854681,-41365.099463445513,123730.45567059593,-118834.42426247407,141680.83246082676,545471.44417155406,{"$f":"SUM(AF226:AF227)","v":-121209.07697750849},-80644.018886225982,-761228.69278068643,-339107.1250193048,-266802.37858467636,-259111.67499285407,28714.572380551272,-42465.794110074698,127022.83141604689,-121996.52023994309,145450.8544320639,559986.03512568178,null,null,{"$f":"SUM(G228:R228)","v":-1073512.3800000004},{"$f":"SUM(T228:AE228)","v":-1102065.833012729},{"$f":"SUM(AF228:AQ228)","v":-1131390.9882369302},null,null,null,null,226]
[null,828,928,"Regulatory Commision Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"T484+T738","v":0},0,0,{"$f":"W484+W738","v":0},0,0,7905,0,0,0,0,0,{"$f":"AF484+AF738","v":0},0,0,0,0,0,7841.76,0,0,0,0,0,null,null,{"$f":"SUM(G230:R230)","v":7750},{"$f":"SUM(T230:AE230)","v":7905},{"$f":"SUM(AF230:AQ230)","v":7841.76},null,null,null,null,228]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T485+T739","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0},null,null,null,null,229]
[null,831,null,null,"Total",null,0,0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},0,0,{"$f":"SUM(W230:W231)","v":0},0,0,7905,0,0,0,0,0,{"$f":"SUM(AF230:AF231)","v":0},0,0,0,0,0,7841.76,0,0,0,0,0,null,null,{"$f":"SUM(G232:R232)","v":7750},{"$f":"SUM(T232:AE232)","v":7905},{"$f":"SUM(AF232:AQ232)","v":7841.76},null,null,null,null,230]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T488+T742","v":0},0,0,{"$f":"W488+W742","v":0},0,0,0,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0},null,null,null,null,232]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T489+T743","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0},null,null,null,null,233]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T234:T235)","v":0},0,0,{"$f":"SUM(W234:W235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0},null,null,null,null,234]
[null,836,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235]
[null,837,null,null,"Utah",null,315322.52,244068.54,252724.93,335830.9,301504.40999999997,315152.18,252035.48,236957.35,325434.96999999997,210915.88,243989.41,319992.03999999998,null,{"$f":"T492+T746","v":322320.19841004506},249507.63774750457,258347.10442749871,{"$f":"W492+W746","v":343279.01565952203},308188.43114255357,322156.09071913117,257647.2418912109,242224.78982286874,332633.14195729239,215610.17175909487,249380.58298848625,327071.28383399057,{"$f":"AF492+AF746","v":318013.30225171242},246371.41414362632,255014.12140119093,338651.2270839244,304009.34639800555,317938.61788660643,254366.1940075446,239065.25710525483,327980.01963489817,212847.80426676638,245843.82875979305,322508.70276379451,null,null,{"$f":"SUM(G238:R238)","v":3353928.6100000003},{"$f":"SUM(T238:AE238)","v":3428365.6903591985},{"$f":"SUM(AF238:AQ238)","v":3382609.8357031178},null,null,null,null,236]
[null,838,null,null,"Wyoming",null,5720.15,3222.64,3919.82,5137.1099999999997,1445.45,10608.38,3281.57,2405.12,5740.69,2962.98,3092.12,6707.77,null,{"$f":"T493+T747","v":5847.7872380106783},3303.5843013796352,4008.6712993481988,5254.6071673338211,1478.9644030812626,10844.111131770223,3356.1565371727575,2459.878251514338,5868.3045927584817,3029.9676933964283,3160.9861437409704,6856.6557672450263,{"$f":"AF493+AF747","v":5775.702414895758},3341.5711238534732,3971.3300307247687,5214.8323170578778,1471.7197438007893,10701.898723330218,3326.6575319681187,2439.062334863343,5791.7770995337514,3000.2215762587939,3120.8866045034947,6765.263049236577,null,null,{"$f":"SUM(G239:R239)","v":54243.8},{"$f":"SUM(T239:AE239)","v":55469.674526751827},{"$f":"SUM(AF239:AQ239)","v":54920.922550026968},null,null,null,null,237]
[null,839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":321042.67000000004},{"$f":"SUM(H238:H239)","v":247291.18000000002},256644.75,340968.01,302949.86,325760.56,255317.05000000002,239362.47,331175.65999999997,213878.86000000002,247081.53,326699.81,null,{"$f":"SUM(T238:T239)","v":328167.98564805574},252811.2220488842,262355.77572684688,{"$f":"SUM(W238:W239)","v":348533.62282685586},309667.39554563485,333000.20185090142,261003.39842838366,244684.66807438308,338501.44655005087,218640.1394524913,252541.56913222722,333927.93960123562,{"$f":"SUM(AF238:AF239)","v":323789.00466660818},249712.98526747979,258985.45143191569,343866.05940098228,305481.06614180637,328640.51660993666,257692.85153951272,241504.31944011818,333771.79673443193,215848.02584302519,248964.71536429654,329273.96581303107,null,null,{"$f":"SUM(G240:R240)","v":3408172.41},{"$f":"SUM(T240:AE240)","v":3483835.3648859509},{"$f":"SUM(AF240:AQ240)","v":3437530.7582531441},null,null,null,null,238]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T496+T750","v":0},0,0,{"$f":"W496+W750","v":0},0,0,0,0,0,0,0,0,{"$f":"AF496+AF750","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G242:R242)","v":0},{"$f":"SUM(T242:AE242)","v":0},{"$f":"SUM(AF242:AQ242)","v":0},null,null,null,null,240]
[null,842,null,null,"Wyoming",null,0,0,0,23720.33,47594.45,18986.73,15750.83,0,15378.34,0,44099.01,16923.599999999999,null,{"$f":"T497+T751","v":0},0,0,24621.702540000002,49403.039100000002,19708.225740000002,16349.36154,0,15962.716920000001,0,45774.772380000002,17566.696799999998,{"$f":"AF497+AF751","v":0},0,0,24966.406375560004,50094.681647400001,19984.140900360002,16578.252601560001,0,16186.194956880001,0,46415.619193320003,17812.630555199998,null,null,{"$f":"SUM(G243:R243)","v":182453.29},{"$f":"SUM(T243:AE243)","v":189386.51502000002},{"$f":"SUM(AF243:AQ243)","v":192037.92623028002},null,null,null,null,241]
[null,843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":0},{"$f":"SUM(H242:H243)","v":0},0,23720.33,47594.45,18986.73,15750.83,0,15378.34,0,44099.01,16923.599999999999,null,{"$f":"SUM(T242:T243)","v":0},0,0,{"$f":"SUM(W242:W243)","v":24621.702540000002},49403.039100000002,19708.225740000002,16349.36154,0,15962.716920000001,0,45774.772380000002,17566.696799999998,{"$f":"SUM(AF242:AF243)","v":0},0,0,24966.406375560004,50094.681647400001,19984.140900360002,16578.252601560001,0,16186.194956880001,0,46415.619193320003,17812.630555199998,null,null,{"$f":"SUM(G244:R244)","v":182453.29},{"$f":"SUM(T244:AE244)","v":189386.51502000002},{"$f":"SUM(AF244:AQ244)","v":192037.92623028002},null,null,null,null,242]
[null,844,932,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
[null,845,null,null,"Utah",null,68305.100000000006,78460.05,70157.52,67462.759999999995,57415.1,79556.95,75519.02,61309.36,43523.05,61043.59,26389.38,44443.44,null,{"$f":"T500+T754","v":69572.861905006197},79916.290638764607,71459.663342235202,{"$f":"W500+W754","v":68714.887837227012},58480.740436103893,81033.549411881133,76920.674293155273,62447.278999142232,44330.850073196285,62176.576233045795,26879.174329570298,45268.322770970663,{"$f":"AF500+AF754","v":70415.992842586915},80884.770232808543,72325.659814181476,69547.621265486145,59189.449552909093,82015.568702454781,77852.850984760691,63204.05730968235,44868.08126022145,62930.073984604503,27204.914321189863,45816.914885417646,null,null,{"$f":"SUM(G246:R246)","v":733585.32000000007},{"$f":"SUM(T246:AE246)","v":747200.87027029844},{"$f":"SUM(AF246:AQ246)","v":756255.95515630348},null,null,null,null,244]
[null,846,null,null,"Wyoming",null,2022.6,11326.75,2948.61,5051.88,1933.04,2645.9,2696.89,2080.86,1487.59,2031.84,946.51,1482.42,null,{"$f":"T501+T755","v":2060.1400259873053},11536.977671982455,3003.3370325454512,5145.644316466306,1968.9177671484726,2695.0086496389854,2746.9450384084371,2119.48134800551,1515.2000896165607,2069.5515229912226,964.07749233523418,1509.9341329596073,{"$f":"AF501+AF755","v":2085.1061944630233},11676.790560730769,3039.7334994836428,5208.002710216484,1992.7784426702278,2727.6685849548667,2780.2343739668663,2145.1666547069744,1533.5623078321214,2094.6317463451742,975.76083462928705,1528.2325347552039,null,null,{"$f":"SUM(G247:R247)","v":36654.89},{"$f":"SUM(T247:AE247)","v":37335.215088085548},{"$f":"SUM(AF247:AQ247)","v":37787.668444754636},null,null,null,null,245]
[null,847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":70327.700000000012},{"$f":"SUM(H246:H247)","v":89786.8},73106.13,72514.64,59348.14,82202.849999999991,78215.91,63390.22,45010.64,63075.429999999993,27335.89,45925.86,null,{"$f":"SUM(T246:T247)","v":71633.001930993501},91453.268310747066,74463.000374780648,{"$f":"SUM(W246:W247)","v":73860.532153693319},60449.658203252366,83728.558061520118,79667.619331563707,64566.760347147741,45846.050162812848,64246.127756037014,27843.251821905531,46778.256903930269,{"$f":"SUM(AF246:AF247)","v":72501.099037049935},92561.560793539305,75365.393313665118,74755.623975702634,61182.22799557932,84743.237287409647,80633.085358727563,65349.223964389326,46401.643568053572,65024.705730949674,28180.67515581915,47345.147420172849,null,null,{"$f":"SUM(G248:R248)","v":770240.21},{"$f":"SUM(T248:AE248)","v":784536.08535838395},{"$f":"SUM(AF248:AQ248)","v":794043.62360105803},null,null,null,null,246]
[null,{"$f":"+B248+1","v":848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":2671126.86},2762285.7099999986,2357212.1799999997,2420888.9399999995,2749668.35,1649446.6500000004,3090671.4899999998,2114265.0100000002,2527325.2999999993,2962715.5999999996,3225553.6899999985,{"$f":"SUM(R202:R248)/2","v":4221951.2499999981},null,{"$f":"SUM(T202:T248)/2","v":2768316.5699180071},2869973.7396725905,2448078.0018397793,2515804.4978451231,2861940.4404669013,1730284.2942440589,3210846.140025361,2218292.6164900283,2640679.6211702274,3078742.531543307,3347552.0814073528,4378728.364399136,{"$f":"SUM(AF202:AF248)/2","v":2849584.4902543016},2967566.6561231138,2517346.1827244493,2586735.449144558,2948163.632811089,1805710.1077777823,3301910.3106940975,2299795.8317667376,2724702.826508435,3167862.3432726543,3444271.6258885921,4490085.1608116645,null,null,{"$f":"SUM(G251:R251)","v":32753111.029999994},{"$f":"SUM(T251:AE251)","v":34069238.899021871},{"$f":"SUM(AF251:AQ251)","v":35103734.617777474},null,null,null,null,249]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":2566672.81},2637622.3900000006,2274272.92,2305408.3800000004,2606753.4499999997,1563692.7200000002,2955287.6999999997,2027064.3600000003,2413233.67,2846252.14,3071257.7,4090546.6399999997,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":2660163.5973990588},2740905.5017058579,2361977.3755441983,2395974.4906638833,2713366.0319070974,1640818.2342335815,3070399.4296850804,2127185.7775287046,2521827.9514933187,2957920.9744036123,3187445.1655886429,4242129.010206148,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":2738314.4744085483},2834516.5658271904,2428884.5050799837,2463842.1186192362,2795699.4080604995,1713220.669743083,3157609.6869766708,2205347.5764894276,2602287.1072216472,3043469.6343666851,3279991.0000120061,4350005.0489049507,null,null,{"$f":"SUM(G252:R252)","v":31358064.879999999},{"$f":"SUM(T252:AE252)","v":32620113.540359184},{"$f":"SUM(AF252:AQ252)","v":33613187.79570993},null,null,null,null,250]
[null,852,null,"Total Wyoming Distribution",null,null,104454.05000000002,124663.31999999999,82939.259999999995,115480.56,142914.9,85753.930000000008,135383.79,87200.650000000009,114091.63,116463.46,154295.99000000002,131404.61000000002,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":108152.97251894817},129068.23796673304,86100.626295580136,119830.00718124046,148574.40855980371,89466.060010477231,140446.71034028256,91106.838961323912,118851.66967690934,120821.5571396951,160106.91581870857,136599.35419298822,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":111270.01584575369},133050.09029592367,88461.677644466079,122893.33052532186,152464.22475058978,92489.438034698818,144300.62371742615,94448.25527730977,122415.71928678811,124392.70890596948,164280.6258765861,140080.11190671159,null,null,{"$f":"SUM(G253:R253)","v":1395046.1500000001},{"$f":"SUM(T253:AE253)","v":1449125.3586626903},{"$f":"SUM(AF253:AQ253)","v":1490546.8220675453},null,null,null,null,251]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":15930626.829999998},14060298.849999998,14013326.9,11857796.35,11886350.729999999,9662921.6500000022,11353704.380000001,10712575.470000001,10634795.209999999,12343749.25,14209500.059999999,16751188.979999999,null,{"$f":"T13+T116+T169+T197+T251","v":16214375.81994326},14303778.724165224,14239326.256341023,12033398.792833596,12079408.118031895,9799566.2633464448,11544108.136239637,10908980.808408983,10807420.735604478,12548577.420935312,14466814.818975568,17063754.089684922,{"$f":"AF13+AF116+AF169+AF197+AF251","v":16179263.278854381},14305151.12195925,14230549.315823009,12019319.543939922,12120862.010533154,9844108.0801440571,11615670.285127938,10982141.497443954,10860589.084465593,12584865.938769011,14505230.532066885,17084505.611009471,null,null,{"$f":"SUM(G254:R254)","v":153416834.65999997},{"$f":"SUM(T254:AE254)","v":156009509.98451036},{"$f":"SUM(AF254:AQ254)","v":156332256.30013666},null,null,null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,2,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,null,"UTILITY OPERATING EXPENSES - LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259]
[null,617,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G264*(1+$AY$264)","v":0},{"$f":"H264*(1+$AY$264)","v":0},{"$f":"I264*(1+$AY$264)","v":0},{"$f":"J264*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T264*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"+'Labor Forecast'!H14","v":2.6938751555928293E-2},{"$f":"'Labor Forecast'!I14","v":2.6906302879619107E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA264,0)","v":2.6938751555928293E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA264,0)","v":2.6906302879619107E-2},262]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0},null,null,null,null,263]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T266)","v":0},0,0,{"$f":"SUM(W264:W266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0},null,null,null,null,265]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,624,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268]
[null,626,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,627,null,null,"Utah",null,{"$f":"G274*(G18/G20)","v":428156.46133505553},{"$f":"H274*(H18/H20)","v":258444.41726984389},259572.66425035871,157785.75405449478,240317.14741068208,247371.82929602131,293163.93983062985,296444.99315728241,268752.17544513947,223677.97801534538,249596.89063388424,282879.49385050318,null,{"$f":"G272*(1+$AY$264)","v":439690.46187402599},{"$f":"H272*(1+$AY$264)","v":265406.58721769287},{"$f":"I272*(1+$AY$264)","v":266565.22776330949},{"$f":"J272*(1+$AY$264)","v":162036.30528203363},246790.99133940783,254035.71754736232,301061.41037088429,304430.85117794533,275992.02352957131,229703.58349363317,256320.71925980266,290499.91425560863,{"$f":"T272*(1+$AZ$264)","v":451520.90661448811},272547.69723961817,273737.51251868374,166396.10318944644,253431.22450034737,260870.879505933,309161.85986368859,312621.95986563934,283417.94850701687,235884.05768364671,263217.36216652871,298316.1929350734,null,null,{"$f":"SUM(G272:R272)","v":3206163.7445492409},{"$f":"SUM(T272:AE272)","v":3292533.7931112782},{"$f":"SUM(AF272:AQ272)","v":3381123.7045901106},null,null,null,null,270]
[null,628,null,null,"Wyoming",null,{"$f":"G274-G272","v":25472.465261521342},{"$f":"H274-H272","v":17966.967485167756},17618.049351394759,12357.121160046518,18256.812308166525,15985.490958145121,19305.468683498679,18862.613054249377,18658.645361066505,17024.377193282853,19801.423423042696,19664.537352268817,null,26158.661674718478,18450.975158464131,18092.657605772067,12690.006576923515,18748.628039139436,16416.12012756613,19825.533908034202,19370.748301013413,19161.285972818448,17482.99266088711,20334.849049089782,20194.275438463857,26862.494548663937,18947.422684502093,18579.464131210214,13031.447737426577,19253.08430373784,16857.817227826636,20358.965728113926,19891.943521805344,19676.845336766099,17953.395356663095,20881.984656615925,20737.628729845619,null,null,{"$f":"SUM(G273:R273)","v":220973.97159185095},{"$f":"SUM(T273:AE273)","v":226926.73451289054},{"$f":"SUM(AF273:AQ273)","v":233032.49396317732},null,null,null,null,271]
[null,629,null,null,"Total",{"$f":"G273/G274","v":5.6152647611413496E-2},453628.92659657687,276411.38475501165,277190.71360175346,170142.8752145413,258573.95971884861,263357.32025416644,312469.40851412853,315307.60621153179,287410.82080620597,240702.35520862823,269398.31405692693,302544.03120277199,null,{"$f":"SUM(T272:T273)","v":465849.12354874448},283857.56237615697,284657.88536908157,{"$f":"SUM(W272:W273)","v":174726.31185895714},265539.61937854724,270451.83767492848,320886.9442789185,323801.59947895876,295153.30950238975,247186.57615452027,276655.56830889243,310694.18969407247,{"$f":"SUM(AF272:AF273)","v":478383.40116315207},291495.11992412026,292316.97664989397,179427.55092687302,272684.30880408519,277728.69673375966,329520.82559180254,332513.90338744468,303094.79384378297,253837.4530403098,284099.34682314465,319053.82166491903,null,null,{"$f":"SUM(G274:R274)","v":3427137.7161410921},{"$f":"SUM(T274:AE274)","v":3519460.527624168},{"$f":"SUM(AF274:AQ274)","v":3614156.1985532879},null,null,null,null,272]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,632,null,null,"Utah",null,{"$f":"G279*(G23/G25)","v":9777.8854797900149},{"$f":"H279*(H23/H25)","v":12050.488536721514},11933.998412599731,12957.704209202006,25848.684382680149,13225.501048933445,12919.55745508297,109339.37805962429,13446.365026712754,-12813.078524529064,127230.05389984015,46973.807423241989,null,{"$f":"G277*(1+$AY$264)","v":10041.289507472397},{"$f":"H277*(1+$AY$264)","v":12375.113653539816},{"$f":"I277*(1+$AY$264)","v":12255.485430905597},{"$f":"J277*(1+$AY$264)","v":13306.768583628904},26545.015669312772,13581.779535893333,13267.594203577992,112284.84440045222,13808.593313497691,-13158.246863567952,130657.4727122953,48239.223151052727,{"$f":"T277*(1+$AZ$264)","v":10311.463484262389},12708.082209671667,12585.235233846302,13664.804529489022,27259.243900855534,13947.215009730291,13624.57611170334,115306.01443268168,14180.131507532142,-13512.286639043909,134172.98224657789,49537.162299832482,null,null,{"$f":"SUM(G277:R277)","v":382890.34540989995},{"$f":"SUM(T277:AE277)","v":393204.93329806079},{"$f":"SUM(AF277:AQ277)","v":403784.62432713882},null,null,null,null,275]
[null,633,null,null,"Wyoming",{"$f":"G278/G279","v":2.9632681465712348E-2},{"$f":"G279-G277","v":298.59307944179636},{"$f":"H279-H277","v":373.24048656581181},183.42811848101519,150.83048509867149,156.02415842499249,190.65439884335137,131.99522329464708,154.34354785362666,160.52764260495678,115.10974582907329,825.83892117952928,1136.8139939069151,null,306.63680422519849,383.29511930402202,188.36944299314663,154.89367006380473,160.22725446552616,195.79039032683727,135.55100982155085,158.50137034351604,164.85205688695055,118.21065867362874,848.08599070240041,1167.4383436540761,314.88726695372014,393.60817387629578,193.43776827958536,159.06128606467723,164.53837750374541,201.05838586988997,139.19818634744772,162.76605622081334,169.28761625987903,121.39127045950066,870.90484923620102,1198.8497933217134,null,null,{"$f":"SUM(G278:R278)","v":3877.3998015243869},{"$f":"SUM(T278:AE278)","v":3981.8521114606583},{"$f":"SUM(AF278:AQ278)","v":4088.989030393469},null,null,null,null,276]
[null,634,null,null,"Total",null,10076.478559231811,12423.729023287326,12117.426531080746,13108.534694300677,26004.708541105141,13416.155447776797,13051.552678377617,109493.72160747791,13606.892669317711,-12697.968778699991,128055.89282101968,48110.621417148905,null,{"$f":"SUM(T277:T278)","v":10347.926311697594},12758.408772843839,12443.854873898745,{"$f":"SUM(W277:W278)","v":13461.662253692708},26705.2429237783,13777.569926220171,13403.145213399543,112443.34577079573,13973.445370384641,-13040.036204894324,131505.55870299772,49406.661494706801,{"$f":"SUM(AF277:AF278)","v":10626.350751216109},13101.690383547962,12778.673002125888,13823.8658155537,27423.782278359278,14148.273395600181,13763.774298050788,115468.7804889025,14349.41912379202,-13390.895368584408,135043.88709581408,50736.012093154197,null,null,{"$f":"SUM(G279:R279)","v":386767.74521142436},{"$f":"SUM(T279:AE279)","v":397186.78540952149},{"$f":"SUM(AF279:AQ279)","v":407873.6133575323},null,null,null,null,277]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G282*(1+$AY$264)","v":0},{"$f":"H282*(1+$AY$264)","v":0},{"$f":"I282*(1+$AY$264)","v":0},{"$f":"J282*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T282*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0},null,null,null,null,280]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0},null,null,null,null,281]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T282:T283)","v":0},0,0,{"$f":"SUM(W282:W283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0},null,null,null,null,282]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G287*(1+$AY$264)","v":0},{"$f":"H287*(1+$AY$264)","v":0},{"$f":"I287*(1+$AY$264)","v":0},{"$f":"J287*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T287*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0},null,null,null,null,285]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0},null,null,null,null,286]
[null,644,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T287:T288)","v":0},0,0,{"$f":"SUM(W287:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0},null,null,null,null,287]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289]
[null,647,null,null,"Utah",null,{"$f":"G294*(G38/G40)","v":286524.38678019488},{"$f":"H294*(H38/H40)","v":334404.51225945464},356586.84415286622,417559.53317809995,392193.37159625866,454292.99053352437,396037.77573926607,412821.24459785462,448546.50564306561,371263.42827067652,346358.46307250956,358935.39545225474,null,{"$f":"G292*(1+$AY$264)","v":294242.99605038128},{"$f":"H292*(1+$AY$264)","v":343412.95233439346},{"$f":"I292*(1+$AY$264)","v":366192.84855561279},{"$f":"J292*(1+$AY$264)","v":428808.06570219417},402758.57139557216,466531.07653910667,406706.53898666863,423942.13354308531,460629.78851986391,381264.80152666249,355688.92765851307,368604.66689497192,{"$f":"T292*(1+$AZ$264)","v":302159.98722231941},352652.92524268682,376045.74425120058,440345.70539520099,413595.31550490408,479083.70298722258,417649.50830776553,435348.84899162746,473023.63312515424,391523.22775387671,365259.20167701994,378522.45570528909,null,null,{"$f":"SUM(G292:R292)","v":4575524.4512760257},{"$f":"SUM(T292:AE292)","v":4698783.3677070262},{"$f":"SUM(AF292:AQ292)","v":4825210.2561642677},null,null,null,null,290]
[null,648,null,null,"Wyoming",null,{"$f":"G294-G292","v":7478.1570303005865},{"$f":"H294-H292","v":6342.3462081412436},9002.1109087319928,7977.245921392343,11876.433622813202,14489.389794195595,10390.884882088518,13911.96678148763,10778.861743152607,12646.088312481646,13734.767578127037,8422.2277387905633,null,7679.6092446360726,6513.2010969240446,9244.6165379812355,8192.1429673692728,12196.36991754864,14879.715866058432,10670.802348373352,14286.737798268452,11069.230821707095,12986.758143685918,14104.76506959262,8649.1120393932906,7886.2391369693732,6688.4472583537499,9493.354990558093,8412.5632472824509,12524.529140582077,15280.074007913274,10957.914188327235,14671.141092630365,11367.062898840361,13336.18379172429,14484.272150600951,8881.8276675649668,null,null,{"$f":"SUM(G293:R293)","v":127050.48052170296},{"$f":"SUM(T293:AE293)","v":130473.06185153844},{"$f":"SUM(AF293:AQ293)","v":133983.60957134719},null,null,null,null,291]
[null,649,null,null,"Total",null,294002.54381049547,340746.85846759588,365588.95506159822,425536.7790994923,404069.80521907186,468782.38032771996,406428.66062135459,426733.21137934225,459325.36738621822,383909.51658315817,360093.2306506366,367357.62319104531,null,{"$f":"SUM(T292:T293)","v":301922.60529501736},349926.15343131748,375437.46509359404,{"$f":"SUM(W292:W293)","v":437000.20866956346},414954.94131312077,481410.79240516509,417377.34133504197,438228.87134135375,471699.01934157102,394251.55967034842,369793.6927281057,377253.7789343652,{"$f":"SUM(AF292:AF293)","v":310046.22635928879},359341.37250104058,385539.0992417587,448758.26864248345,426119.84464548616,494363.77699513588,428607.42249609274,450019.99008425779,484390.69602399459,404859.41154560097,379743.47382762091,387404.28337285406,null,null,{"$f":"SUM(G294:R294)","v":4702574.9317977289},{"$f":"SUM(T294:AE294)","v":4829256.4295585649},{"$f":"SUM(AF294:AQ294)","v":4959193.8657356147},null,null,null,null,292]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293]
[null,651,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,652,null,null,"Utah",null,{"$f":"G299*(G43/G45)","v":235781.65882828159},{"$f":"H299*(H43/H45)","v":164607.91183235252},205027.37304479859,75371.128432310288,94694.383951645257,86927.719801899817,91767.151195236016,104760.235887348,74157.058337512324,76392.099766936008,226683.2162393959,145692.47213771986,null,{"$f":"G297*(1+$AY$264)","v":242133.32235690131},{"$f":"H297*(1+$AY$264)","v":169042.24347334442},{"$f":"I297*(1+$AY$264)","v":210550.55450941704},{"$f":"J297*(1+$AY$264)","v":77401.532535638253},97245.332434660319,89269.444048966543,94239.24368227979,107582.3458548577,76154.756908185052,78450.007563393185,232789.77908356776,149617.2454482069,{"$f":"T297*(1+$AZ$264)","v":248648.23486548453},173590.54527568852,216215.69150051914,79484.121613388823,99861.844802776526,91671.354748443249,96774.873315941441,110476.98903692843,78203.799863280437,80560.807227802245,239053.29138686982,153642.89237025066,null,null,{"$f":"SUM(G297:R297)","v":1581862.4094554363},{"$f":"SUM(T297:AE297)","v":1624475.8078994178},{"$f":"SUM(AF297:AQ297)","v":1668184.4460073737},null,null,null,null,295]
[null,653,null,null,"Wyoming",null,{"$f":"G299-G297","v":6974.9914845782332},{"$f":"H299-H297","v":4862.6573880497308},5920.1511473522405,2202.9169418902311,2587.9416789965326,2583.7294325326075,2705.4154666911636,3152.1725814990496,2103.9731293594232,2287.7873555624683,6370.4705912461795,4289.7283431970864,null,7162.8890472860012,4993.6513073280021,6079.6326282843065,2262.2607740861572,2657.6575969282521,2653.3318778033431,2778.2959818039226,3237.0881755334617,2160.6515387715858,2349.41749074676,6542.0831157981083,4405.2882692768962,7355.6159094853838,5128.0120018781745,6243.2130651777388,2323.1298476664006,2729.1653371815241,2724.7232289476683,2853.0496549795675,3324.1862504323985,2218.7866834910892,2412.631629343467,6718.1063855754137,4523.8182897220931,null,null,{"$f":"SUM(G298:R298)","v":46041.935540954946},{"$f":"SUM(T298:AE298)","v":47282.247803646802},{"$f":"SUM(AF298:AQ298)","v":48554.438283880911},null,null,null,null,296]
[null,654,null,null,"Total",null,242756.65031285983,169470.56922040225,210947.52419215083,77574.045374200519,97282.32563064179,89511.449234432424,94472.56666192718,107912.40846884705,76261.031466871747,78679.887122498476,233053.68683064208,149982.20048091694,null,{"$f":"SUM(T297:T298)","v":249296.21140418731},174035.89478067242,216630.18713770134,{"$f":"SUM(W297:W298)","v":79663.793309724409},99902.990031588575,91922.775926769886,97017.539664083713,110819.43403039116,78315.408446956644,80799.425054139938,239331.86219936586,154022.53371748381,{"$f":"SUM(AF297:AF298)","v":256003.85077496991},178718.5572775667,222458.90456569687,81807.251461055217,102591.01013995805,94396.077977390916,99627.922970921005,113801.17528736082,80422.586546771519,82973.438857145709,245771.39777244523,158166.71065997274,null,null,{"$f":"SUM(G299:R299)","v":1627904.3449963913},{"$f":"SUM(T299:AE299)","v":1671758.0557030651},{"$f":"SUM(AF299:AQ299)","v":1716738.8842912549},null,null,null,null,297]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298]
[null,656,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,657,null,null,"Utah",null,{"$f":"G304*(G48/G50)","v":174289.56813348818},{"$f":"H304*(H48/H50)","v":143234.9609024747},162668.14111249271,144621.00975365849,186146.47015686124,152712.48413906837,177963.48341817205,196175.77478443988,188221.58127213127,210931.44024653765,209369.05669358044,302308.84962859284,null,{"$f":"G302*(1+$AY$264)","v":178984.71150822626},{"$f":"H302*(1+$AY$264)","v":147093.53192834958},{"$f":"I302*(1+$AY$264)","v":167050.21775198684},{"$f":"J302*(1+$AY$264)","v":148516.91920517979},191161.02366942994,156826.36780877938,182757.59748400174,201460.50524264964,193292.03568748519,216613.66991067326,215009.19769534786,310452.67262189597,{"$f":"T302*(1+$AZ$264)","v":183800.52836688783},151051.27505004665,171544.92150692811,152512.96041606227,196304.46007105763,161045.98556055294,187674.9287554578,206881.06261498944,198492.8097439108,222441.94292115566,220794.30029044277,318805.8062612479,null,null,{"$f":"SUM(G302:R302)","v":2248642.8202414978},{"$f":"SUM(T302:AE302)","v":2309218.4505140055},{"$f":"SUM(AF302:AQ302)","v":2371350.9815587397},null,null,null,null,300]
[null,658,null,null,"Wyoming",null,{"$f":"G304-G302","v":12665.240572036564},{"$f":"H304-H302","v":11782.513778283115},19560.421961547341,13127.978246194369,9301.9373545439739,13274.236727193056,13106.97837877518,17186.079193130223,13694.439795281214,15632.20420714459,15123.385319214256,{"$f":"R304-R302","v":23321.011072064401},null,13006.426341202719,12099.919989660586,20087.355309098588,13481.629590600231,9552.519933926842,13631.828092481488,13460.064012969928,17649.050710734467,14063.350906623913,16053.316272552396,15530.790439013143,23949.249995367798,13356.381187720575,12425.484101721551,20627.831775095718,13844.370399675754,9809.5429285326754,13998.610187940694,13822.224572081957,18123.921414695244,14441.7436856199,16485.251662404007,15948.666590525121,24593.63576948288,null,null,{"$f":"SUM(G303:R303)","v":177776.42660540828},{"$f":"SUM(T303:AE303)","v":182565.50159423208},{"$f":"SUM(AF303:AQ303)","v":187477.66427549609},null,null,null,null,301]
[null,659,null,null,"Total",null,186954.80870552475,155017.47468075782,182228.56307404005,157748.98799985286,195448.40751140521,165986.72086626143,191070.46179694723,213361.85397757011,201916.02106741248,226563.64445368224,224492.44201279469,325629.86070065724,null,{"$f":"SUM(T302:T303)","v":191991.13784942898},159193.45191801016,187137.57306108542,{"$f":"SUM(W302:W303)","v":161998.54879578002},200713.54360335678,170458.19590126086,196217.66149697168,219109.55595338412,207355.38659410909,232666.98618322564,230539.98813436099,334401.92261726374,{"$f":"SUM(AF302:AF303)","v":197156.9095546084},163476.7591517682,192172.75328202383,166357.33081573801,206114.0029995903,175044.59574849365,201497.15332753977,225004.98402968468,212934.5534295307,238927.19458355967,236742.9668809679,343399.44203073077,null,null,{"$f":"SUM(G304:R304)","v":2426419.2468469059},{"$f":"SUM(T304:AE304)","v":2491783.9521082374},{"$f":"SUM(AF304:AQ304)","v":2558828.6458342359},null,null,null,null,302]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304]
[null,662,null,null,"Utah",null,{"$f":"G309*(G53/G55)","v":159803.32434241832},{"$f":"H309*(H53/H55)","v":130677.15219985052},156832.10064999881,126602.70201561693,146450.72952809773,128685.19128392912,135655.99617144378,136936.02736390283,138809.14757389756,156202.72911258289,180111.95441754966,221407.26874289909,null,{"$f":"G307*(1+$AY$264)","v":164108.22639469014},{"$f":"H307*(1+$AY$264)","v":134197.43153699851},{"$f":"I307*(1+$AY$264)","v":161056.96164540347},{"$f":"J307*(1+$AY$264)","v":130013.22075152486},150395.9293460396,132151.809680854,139310.39934937828,140624.91298411481,142548.49271408096,160410.63562450474,184963.94560985672,227371.70414824071,{"$f":"T307*(1+$AZ$264)","v":168523.77203910277},137808.18827559994,165390.40903630588,133511.39584742015,154442.52777288592,135707.52629821684,143058.72714855333,144408.60948528547,146383.94563407919,164726.69277172987,189940.6415522449,233489.43608630841,null,null,{"$f":"SUM(G307:R307)","v":1818174.3234021876},{"$f":"SUM(T307:AE307)","v":1867153.6697856865},{"$f":"SUM(AF307:AQ307)","v":1917391.8719477325},null,null,null,null,305]
[null,663,null,null,"Wyoming",{"$f":"G308/G309","v":2.1020167971086849E-2},{"$f":"G309-G307","v":3431.2174879579106},{"$f":"H309-H307","v":5914.9404770206747},4452.8129928655399,4299.0852485925279,5120.4244705681922,1571.1623567532661,2939.2681018590229,3295.5654440898797,2952.7452691557701,3910.9072409842338,7814.9775590173667,10920.457813771063,null,3523.6502034003652,6074.2815889992389,4572.7662158053545,4414.8972380221185,5258.3623132417242,1613.487509135869,3018.4483150112678,3384.3438628245194,3032.2885403695,4016.2621995073891,8025.5032978948902,11214.641313693237,3618.4586030148866,6237.7180492089465,4695.8024486055028,4533.6858002907347,5399.8454022925798,1656.9004927491608,3099.6635996014365,3475.4040438464558,3113.8762142550795,4124.3249666912998,8241.4399203894318,11516.385849565755,null,null,{"$f":"SUM(G308:R308)","v":56623.564462635448},{"$f":"SUM(T308:AE308)","v":58148.93259790547},{"$f":"SUM(AF308:AQ308)","v":59713.505390511265},null,null,null,null,306]
[null,664,null,null,"Total",null,163234.54183037623,136592.09267687119,161284.91364286435,130901.78726420946,151571.15399866592,130256.35364068238,138595.2642733028,140231.59280799271,141761.89284305333,160113.63635356713,187926.93197656702,232327.72655667015,null,{"$f":"SUM(T307:T308)","v":167631.87659809052},140271.71312599775,165629.72786120881,{"$f":"SUM(W307:W308)","v":134428.11798954697},155654.29165928133,133765.29718998985,142328.84766438956,144009.25684693933,145580.78125445047,164426.89782401212,192989.44890775162,238586.34546193393,{"$f":"SUM(AF307:AF308)","v":172142.23064211765},144045.90632480889,170086.21148491139,138045.08164771087,159842.37317517851,137364.42679096598,146158.39074815475,147884.01352913192,149497.82184833428,168851.01773842116,198182.08147263434,245005.82193587418,null,null,{"$f":"SUM(G309:R309)","v":1874797.8878648228},{"$f":"SUM(T309:AE309)","v":1925302.6023835924},{"$f":"SUM(AF309:AQ309)","v":1977105.3773382439},null,null,null,null,307]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,666,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309]
[null,667,null,null,"Utah",null,{"$f":"G314*(G58/G60)","v":362292.73640356405},{"$f":"H314*(H58/H60)","v":482088.8216215907},770542.84969606844,499851.08412506938,655647.52007884486,469376.6566120825,674860.43002417462,671830.19981743186,516088.17547110387,732755.38435733318,642450.34070761222,552229.51673248189,null,{"$f":"G312*(1+$AY$264)","v":372052.45042005705},{"$f":"H312*(1+$AY$264)","v":495075.69261514494},{"$f":"I312*(1+$AY$264)","v":791300.31208722782},{"$f":"J312*(1+$AY$264)","v":513316.44829527603},673309.84573050938,482021.07775070763,693040.32748352282,689928.46665808326,529990.94661107229,752494.89960780414,659757.15082295612,567105.89048558858,{"$f":"T312*(1+$AZ$264)","v":382063.00633816357},508396.34914898523,812591.27795298386,527127.89612619905,691426.12437156402,494990.48286302859,711687.48044258484,708491.89094725682,544251.04354404577,772741.75529202027,677508.77654999308,582364.61333980993,null,null,{"$f":"SUM(G312:R312)","v":7030013.7156473575},{"$f":"SUM(T312:AE312)","v":7219393.5085679498},{"$f":"SUM(AF312:AQ312)","v":7413640.6969166342},null,null,null,null,310]
[null,668,null,null,"Wyoming",null,{"$f":"G314-G312","v":39747.900973882002},{"$f":"H314-H312","v":33968.914285589359},62067.491261502029,43811.096718060726,41324.482355197775,37340.205969933653,33161.623701622128,35372.2775190518,22587.256229270715,39446.79763246642,43765.749572830508,38053.25098098279,null,40818.659803087052,34883.994428153477,63739.51198829538,44991.31296794131,42437.712318541788,38346.104501604888,34054.956443711308,36325.162515104887,23195.728713161134,40509.445113564412,44944.74422723196,39078.358055054872,41916.939026889042,35822.593747888321,65454.506603251568,46201.862861608468,43579.554259702614,39377.856403578589,34971.24941633804,37302.53833988768,23819.840015430924,41599.40451327528,46154.041128256875,40129.812192922378,null,null,{"$f":"SUM(G313:R313)","v":470647.0472003899},{"$f":"SUM(T313:AE313)","v":483325.69107545243},{"$f":"SUM(AF313:AQ313)","v":496330.19850902981},null,null,null,null,311]
[null,669,null,null,"Total",null,402040.63737744605,516057.73590718006,832610.34095757047,543662.1808431301,696972.00243404263,506716.86258201615,708022.05372579675,707202.47733648366,538675.43170037458,772202.1819897996,686216.09028044273,590282.76771346468,null,{"$f":"SUM(T312:T313)","v":412871.11022314412},529959.68704329839,855039.82407552318,{"$f":"SUM(W312:W313)","v":558307.76126321731},715747.55804905121,520367.18225231254,727095.28392723412,726253.62917318812,553186.67532423337,793004.34472136851,704701.89505018806,606184.24854064349,{"$f":"SUM(AF312:AF313)","v":423979.94536505261},544218.94289687357,878045.78455623542,573329.75898780755,735005.67863126658,534368.33926660719,746658.72985892289,745794.42928714445,568070.8835594767,814341.15980529552,723662.81767824991,622494.42553273228,null,null,{"$f":"SUM(G314:R314)","v":7500660.7628477486},{"$f":"SUM(T314:AE314)","v":7702719.1996434033},{"$f":"SUM(AF314:AQ314)","v":7909970.8954256661},null,null,null,null,312]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314]
[null,672,null,null,"Utah",null,{"$f":"G319*(G63/G65)","v":208.68083253028632},{"$f":"H319*(H63/H65)","v":161.87082458048658},3283.12719239427,1141.6304911239008,1263.5264117174183,1235.307627886009,1263.799083004488,5337.3216607089244,1307.3693680731355,1324.3407307509492,1190.727489078293,1483.5839956560369,null,{"$f":"G317*(1+$AY$264)","v":214.30243363230397},{"$f":"H317*(1+$AY$264)","v":166.23142250801357},{"$f":"I317*(1+$AY$264)","v":3371.5705401566915},{"$f":"J317*(1+$AY$264)","v":1172.3845912929601},1297.5642358070274,1268.5852731687733,1297.8442525181558,5481.1024429008366,1342.5882666714888,1360.0168166720455,1222.8042010773875,1523.5498963273662,{"$f":"T317*(1+$AZ$264)","v":220.0685198194542},170.70409551012409,3462.2870382901483,1203.9291261976869,1332.4768921414127,1302.7182127572764,1332.764443066982,5628.5786453437468,1378.7123532171745,1396.6098410627988,1255.7053412740463,1564.5429912901625,null,null,{"$f":"SUM(G317:R317)","v":19201.285707504201},{"$f":"SUM(T317:AE317)","v":19718.544372733053},{"$f":"SUM(AF317:AQ317)","v":20249.097499971016},null,null,null,null,315]
[null,673,null,null,"Wyoming",null,{"$f":"G319-G317","v":6.8986913380763042},{"$f":"H319-H317","v":5.3521170418508177},3.6535796963098619,3.2806774618190957,7.3093148968650894,6.3738260542700118,7.3179369138474613,8.9884527041958791,8.7588915020380682,9.1210162153006422,4.7949191943605456,14.271593610186756,null,7.0845334700937759,5.4962963931394864,3.752002572038537,3.3690548168981738,7.506218714915784,6.5455289708066946,7.5150729982715543,9.2305903984664237,8.9948451041168038,9.3667250050622197,4.9240883312681758,14.656052524758751,7.2751520734009176,5.6441814086094553,3.8529550896469154,3.4597036262196754,7.7081833091399732,6.7216449558025406,7.7172758285254952,9.4789514594852644,9.2368631308434281,9.6187489450385257,5.0565773433152756,15.050392713009515,null,null,{"$f":"SUM(G318:R318)","v":86.121016629120533},{"$f":"SUM(T318:AE318)","v":88.441009299836381},{"$f":"SUM(AF318:AQ318)","v":90.820629883036972},null,null,null,null,316]
[null,674,null,null,"Total",null,215.57952386836263,167.2229416223374,3286.7807720905798,1144.9111685857199,1270.8357266142834,1241.681453940279,1271.1170199183355,5346.3101134131202,1316.1282595751736,1333.4617469662498,1195.5224082726536,1497.8555892662237,null,{"$f":"SUM(T317:T318)","v":221.38696710239776},171.72771890115305,3375.3225427287302,{"$f":"SUM(W317:W318)","v":1175.7536461098582},1305.0704545219432,1275.1308021395801,1305.3593255164274,5490.3330332993028,1351.5831117756056,1369.3835416771076,1227.7282894086557,1538.2059488521249,{"$f":"SUM(AF317:AF318)","v":227.34367189285513},176.34827691873355,3466.1399933797952,1207.3888298239065,1340.1850754505526,1309.4398577130789,1340.4817188955076,5638.0575968032317,1387.9492163480179,1406.2285900078373,1260.7619186173615,1579.5933840031721,null,null,{"$f":"SUM(G319:R319)","v":19287.406724133318},{"$f":"SUM(T319:AE319)","v":19806.98538203289},{"$f":"SUM(AF319:AQ319)","v":20339.91812985405},null,null,null,null,317]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318]
[null,676,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G322*(1+$AY$264)","v":0},{"$f":"H322*(1+$AY$264)","v":0},{"$f":"I322*(1+$AY$264)","v":0},{"$f":"J322*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T322*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G322:R322)","v":0},{"$f":"SUM(T322:AE322)","v":0},{"$f":"SUM(AF322:AQ322)","v":0},null,null,null,null,320]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0},null,null,null,null,321]
[null,679,null,null,"Total",null,{"$f":"G70","v":0},{"$f":"H70","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T322:T323)","v":0},0,0,{"$f":"SUM(W322:W323)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF322:AF323)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G324:R324)","v":0},{"$f":"SUM(T324:AE324)","v":0},{"$f":"SUM(AF324:AQ324)","v":0},null,null,null,null,322]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G327*(1+$AY$264)","v":0},{"$f":"H327*(1+$AY$264)","v":0},{"$f":"I327*(1+$AY$264)","v":0},{"$f":"J327*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T327*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0},null,null,null,null,325]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0},null,null,null,null,326]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T327:T328)","v":0},0,0,{"$f":"SUM(W327:W328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0},null,null,null,null,327]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,686,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329]
[null,687,null,null,"Utah",null,{"$f":"G334*(G78/G80)","v":75622.224942188186},{"$f":"H334*(H78/H80)","v":73241.311805516641},77982.491628657226,76733.487893455283,85255.202778268067,76358.986510951421,75268.240152123122,41981.080222526347,75685.276024729756,75048.017266743467,62070.472382473759,69557.531988555973,null,{"$f":"G332*(1+$AY$264)","v":77659.393272012312},{"$f":"H332*(1+$AY$264)","v":75214.341307875729},{"$f":"I332*(1+$AY$264)","v":80083.242596353884},{"$f":"J332*(1+$AY$264)","v":78800.592259836907},87551.871504762123,78416.002277632419,77295.872573633111,43111.998112690482,77724.142872001801,77069.71715865728,63742.573416944331,71431.325061639218,{"$f":"T332*(1+$AZ$264)","v":79748.920428836529},77238.081155996479,82237.986577233387,80920.824862273439,89907.568677146744,80525.886985523292,79375.61873244372,44271.982591656095,79815.412201174666,79143.37831137469,65457.650403626991,73353.277928840209,null,null,{"$f":"SUM(G332:R332)","v":864804.32359618926},{"$f":"SUM(T332:AE332)","v":888101.07241403975},{"$f":"SUM(AF332:AQ332)","v":911996.58885612618},null,null,null,null,330]
[null,688,null,null,"Wyoming",null,{"$f":"G334-G332","v":114.42337440521806},{"$f":"H334-H332","v":183.12934215381392},150.49020049201499,330.70101276200148,385.509397107322,665.13053153117653,442.40204527172318,323.84097276937973,159.74933931361011,342.49191086183419,164.40273155157774,899.97689587101922,null,117.50579726051119,188.06261800469611,154.54421861467122,339.60968518409089,395.89453897847187,683.04831767235737,454.31980405713267,332.56484427844418,164.05278707660312,351.71821535845629,168.83153589196166,924.22114987496411,120.66744383171361,193.12268776506457,158.70243216901162,348.74732623450609,406.54659735261379,701.4266225890641,466.54387030930303,341.51293470571335,168.46684105393186,361.18165218916999,173.37416833230205,949.0885240612497,null,null,{"$f":"SUM(G333:R333)","v":4162.2477540906912},{"$f":"SUM(T333:AE333)","v":4274.3735122523613},{"$f":"SUM(AF333:AQ333)","v":4389.3811005936441},null,null,null,null,331]
[null,689,null,null,"Total",null,75736.648316593404,73424.441147670455,78132.981829149241,77064.188906217285,85640.712175375389,77024.117042482598,75710.642197394845,42304.921195295727,75845.025364043366,75390.509177605301,62234.875114025337,70457.508884426992,null,{"$f":"SUM(T332:T333)","v":77776.899069272826},75402.403925880426,80237.786814968553,{"$f":"SUM(W332:W333)","v":79140.201945020992},87947.766043740601,79099.050595304783,77750.19237769024,43444.562956968926,77888.19565907841,77421.435374015738,63911.404952836296,72355.546211514185,{"$f":"SUM(AF332:AF333)","v":79869.587872668242},77431.203843761541,82396.689009402398,81269.57218850794,90314.11527449936,81227.313608112352,79842.162602753029,44613.49552636181,79983.879042228597,79504.559963563865,65631.024571959293,74302.366452901464,null,null,{"$f":"SUM(G334:R334)","v":868966.57135027996},{"$f":"SUM(T334:AE334)","v":892375.44592629198},{"$f":"SUM(AF334:AQ334)","v":916385.96995672002},null,null,null,null,332]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334]
[null,692,null,null,"Utah",null,{"$f":"G339*(G83/G85)","v":63932.631252524487},{"$f":"H339*(H83/H85)","v":71374.879380294573},62099.658933193772,66230.086481503211,76859.940333102961,88592.438682715045,80544.416056559756,111370.65613874508,85573.640881580985,66364.492376061316,91485.197077917226,97165.090915829307,null,{"$f":"G337*(1+$AY$264)","v":65654.896522153023},{"$f":"H337*(1+$AY$264)","v":73297.629523254684},{"$f":"I337*(1+$AY$264)","v":63772.546216902963},{"$f":"J337*(1+$AY$264)","v":68014.242326756066},78930.451170339889,90979.008378122511,82714.182069924747,114370.84257508744,87878.887933026126,68152.268948315323,93949.694073044375,99782.597159920013,{"$f":"T337*(1+$AZ$264)","v":67421.427053508116},75269.797743565476,65488.429660819456,69844.254130927569,81054.177795954034,93426.917133231676,84939.714905138098,117448.13910600997,90243.383908476229,69985.994538571947,96477.532997221249,102467.37794121983,null,null,{"$f":"SUM(G337:R337)","v":961593.12851002777},{"$f":"SUM(T337:AE337)","v":987497.24689684715},{"$f":"SUM(AF337:AQ337)","v":1014067.1469146436},null,null,null,null,335]
[null,693,null,null,"Wyoming",null,{"$f":"G339-G337","v":983.92973604206782},{"$f":"H339-H337","v":1087.1358204545686},941.27492313768744,782.48087289070827,951.50827047758503,1062.6339609063725,1027.8088486411143,1053.3763513360755,792.01613141983398,993.84577028616332,1012.0516091583122,1380.5208645655366,null,1010.4355747497951,1116.4219022293446,966.63169443791912,803.55993072277693,977.14071537939174,1091.2599931741213,1055.496735861642,1081.7529951596082,813.35205721244029,1020.6187345768125,1039.3150160192054,1417.710373153843,1037.6226603643552,1146.4606880721678,992.64017958150509,825.18075760072963,1003.4319594233973,1120.6217650708752,1083.8962507251847,1110.8589688883076,835.23635401155946,1048.0798113739497,1067.2791406275542,1455.855717849498,null,null,{"$f":"SUM(G338:R338)","v":12068.583159316026},{"$f":"SUM(T338:AE338)","v":12393.695722676899},{"$f":"SUM(AF338:AQ338)","v":12727.164253589082},null,null,null,null,336]
[null,694,null,null,"Total",null,64916.560988566554,72462.015200749142,63040.93385633146,67012.567354393919,77811.448603580546,89655.072643621417,81572.22490520087,112424.03249008115,86365.657013000819,67358.33814634748,92497.248687075538,98545.611780394844,null,{"$f":"SUM(T337:T338)","v":66665.332096902814},74414.051425484024,64739.177911340885,{"$f":"SUM(W337:W338)","v":68817.802257478848},79907.591885719288,92070.268371296639,83769.678805786389,115452.59557024705,88692.239990238566,69172.887682892135,94989.009089063577,101200.30753307385,{"$f":"SUM(AF337:AF338)","v":68459.049713872475},76416.258431637645,66481.06984040096,70669.434888528296,82057.609755377431,94547.538898302548,86023.611155863284,118558.99807489828,91078.620262487791,71034.074349945891,97544.812137848799,103923.23365906933,null,null,{"$f":"SUM(G339:R339)","v":973661.71166934364},{"$f":"SUM(T339:AE339)","v":999890.94261952408},{"$f":"SUM(AF339:AQ339)","v":1026794.3111682327},null,null,null,null,337]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338]
[null,696,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339]
[null,697,null,null,"Utah",null,{"$f":"G344*(G88/G90)","v":5272.9204257823003},{"$f":"H344*(H88/H90)","v":18605.44503922846},34835.885100388223,25435.625948080709,33204.861246360153,28094.137517720694,48127.767691730791,16948.27186339832,22081.760188842221,30834.79408406105,21503.36892765278,13884.032211001135,null,{"$f":"G342*(1+$AY$264)","v":5414.9663191066293},{"$f":"H342*(1+$AY$264)","v":19106.652500727712},{"$f":"I342*(1+$AY$264)","v":35774.320354338444},{"$f":"J342*(1+$AY$264)","v":26120.829956165577},34099.35875392492,28850.958508488657,49424.269668519759,17404.837148428738,22676.61524048703,31665.444941169779,22082.642840810287,14258.0507053278,{"$f":"T342*(1+$AZ$264)","v":5560.6630429714478},19620.741879927922,36736.875053104792,26823.644918433194,35016.846428558812,29627.231136485374,50754.094037824922,17873.136968314808,23286.759118432157,32517.444993574794,22676.805117467578,14641.682136078316,null,null,{"$f":"SUM(G342:R342)","v":298828.87024424679},{"$f":"SUM(T342:AE342)","v":306878.94693749538},{"$f":"SUM(AF342:AQ342)","v":315135.92483117408},null,null,null,null,340]
[null,698,null,null,"Wyoming",null,{"$f":"G344-G342","v":163.06609034672238},{"$f":"H344-H342","v":575.44545314912102},1077.4060787937851,786.69112026995572,1026.9137472831426,868.86143910247483,1516.761953048539,524.13437269890346,682.95478555484442,953.66525967876805,665.06891954497405,429.42959845125915,null,167.45888724176928,590.94723524549374,1106.4300534752579,807.88359691016296,1054.5775215905705,892.26748154698271,1557.6216264711982,538.25389834696159,701.35273484683864,979.35581117677418,682.98504593616576,440.99789571469967,171.9645867817803,606.84744054288251,1136.1999956091763,829.62075766010389,1082.9523037965243,916.2751006551207,1599.5314657248771,552.73632076202057,720.22354395607681,1005.7066552592115,701.36164844437474,452.86351866607401,null,null,{"$f":"SUM(G343:R343)","v":9270.3988179224889},{"$f":"SUM(T343:AE343)","v":9520.1317885028748},{"$f":"SUM(AF343:AQ343)","v":9776.2833378582236},null,null,null,null,341]
[null,699,null,null,"Total",null,5435.9865161290227,19180.890492377581,35913.291179182008,26222.317068350665,34231.774993643296,28962.998956823169,49644.52964477933,17472.406236097224,22764.714974397066,31788.459343739818,22168.437847197754,14313.461809452394,null,{"$f":"SUM(T342:T343)","v":5582.4252063483982},19697.599735973206,36880.750407813699,{"$f":"SUM(W342:W343)","v":26928.71355307574},35153.936275515487,29743.22599003564,50981.891294990957,17943.091046775698,23377.967975333868,32644.800752346553,22765.627886746453,14699.048601042499,{"$f":"SUM(AF342:AF343)","v":5732.6276297532277},20227.589320470805,37873.075048713967,27653.265676093299,36099.798732355339,30543.506237140493,52353.625503549796,18425.87328907683,24006.982662388233,33523.151648834006,23378.166765911952,15094.54565474439,null,null,{"$f":"SUM(G344:R344)","v":308099.2690621693},{"$f":"SUM(T344:AE344)","v":316399.07872599812},{"$f":"SUM(AF344:AQ344)","v":324912.20816903235},null,null,null,null,342]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344]
[null,702,null,null,"Utah",null,{"$f":"G349*(G93/G95)","v":72429.047860351377},{"$f":"H349*(H93/H95)","v":69139.194198310943},61660.601474946845,57302.827755959937,71689.985325327885,73748.99628016894,73745.064630702982,89879.065441189712,75982.243228492342,75362.294786309372,70312.813455042589,75356.909564880494,null,{"$f":"G347*(1+$AY$264)","v":74380.195986093822},{"$f":"H347*(1+$AY$264)","v":71001.71777359632},{"$f":"I347*(1+$AY$264)","v":63321.661098869547},{"$f":"J347*(1+$AY$264)","v":58846.494396329894},73621.22402905504,75735.702168459495,75731.664605265367,92300.295255188947,78029.110001486813,77392.46092224239,72206.952867906308,77386.930629671362,{"$f":"T347*(1+$AZ$264)","v":76381.492067541083},72912.111496985934,65025.412891236323,60429.835997961352,75602.098981149087,77773.469909804684,77769.323710712357,94783.754955203331,80128.584868613922,79474.805916415324,74149.775011784572,79469.126824117368,null,null,{"$f":"SUM(G347:R347)","v":866609.04400168336},{"$f":"SUM(T347:AE347)","v":889954.40973416518},{"$f":"SUM(AF347:AQ347)","v":913899.79263152543},null,null,null,null,345]
[null,703,null,null,"Wyoming",null,{"$f":"G349-G347","v":4757.847510635067},{"$f":"H349-H347","v":1838.7510201714904},2087.9948295232607,2450.7923811345245,5601.8299207166419,5047.2922168648074,3716.8185350025306,3255.9223888097622,3665.9084904701012,4118.6698875450966,1002.1853296838235,2468.445399672084,null,4886.0179826650574,1888.2846770770998,2144.2428034858508,2516.8136682050695,5752.7362252093926,5183.2599679250989,3816.9449860954333,3343.6328731272929,3764.6634885216436,4229.6217123865572,1029.1829512931722,2534.9422370232246,5017.482662381909,1939.0914365214799,2201.9364498038844,2584.5318190533599,5907.5210884714324,5322.7223305258958,3919.6448639661603,3433.5976719299065,3865.9566645836503,4343.4251952462428,1056.8744594992065,2603.1481606349107,null,null,{"$f":"SUM(G348:R348)","v":40012.45791022919},{"$f":"SUM(T348:AE348)","v":41090.343573014899},{"$f":"SUM(AF348:AQ348)","v":42195.932802618045},null,null,null,null,346]
[null,704,null,null,"Total",null,77186.895370986444,70977.945218482433,63748.596304470106,59753.620137094462,77291.815246044527,78796.288497033747,77461.883165705513,93134.987829999474,79648.151718962443,79480.964673854469,71314.998784726413,77825.354964552578,null,{"$f":"SUM(T347:T348)","v":79266.213968758879},72890.002450673419,65465.9039023554,{"$f":"SUM(W347:W348)","v":61363.308064534962},79373.960254264428,80918.962136384594,79548.609591360801,95643.928128316242,81793.773490008462,81622.082634628954,73236.13581919948,79921.872866694583,{"$f":"SUM(AF347:AF348)","v":81398.974729922993},74851.202933507418,67227.349341040201,63014.36781701471,81509.62006962052,83096.19224033058,81688.968574678511,98217.352627133238,83994.541533197567,83818.23111166156,75206.649471283774,82072.274984752279,null,null,{"$f":"SUM(G349:R349)","v":906621.50191191258},{"$f":"SUM(T349:AE349)","v":931044.75330718025},{"$f":"SUM(AF349:AQ349)","v":956095.72543414321},null,null,null,null,347]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348]
[null,706,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349]
[null,707,null,null,"Utah",null,{"$f":"G354*(G98/G100)","v":68591.603338981324},{"$f":"H354*(H98/H100)","v":47109.011565289366},77892.277754505369,36402.042492739798,68597.910868320978,54708.12603127808,50790.683627105216,66773.255655453147,50290.237686550281,55430.779303124429,42412.797108000887,68710.301561629632,null,{"$f":"G352*(1+$AY$264)","v":70439.375500152921},{"$f":"H352*(1+$AY$264)","v":48378.069523892045},{"$f":"I352*(1+$AY$264)","v":79990.598473059348},{"$f":"J352*(1+$AY$264)","v":37382.668071580061},70445.852946458384,56181.894646525092,52158.921234691559,68572.043800135885,51644.993905276839,56924.015295322788,43555.344912085318,70561.271304731286,{"$f":"T352*(1+$AZ$264)","v":72334.63867201125},49679.744515233149,82142.849743097482,38388.49746116226,72341.290402448896,57693.541720235342,53562.324967306362,70417.063979696846,53034.569753508295,58455.630091982806,44727.258214316164,72459.814242027351,null,null,{"$f":"SUM(G352:R352)","v":687709.02699297841},{"$f":"SUM(T352:AE352)","v":706235.04961391154},{"$f":"SUM(AF352:AQ352)","v":725237.22376302618},null,null,null,null,350]
[null,708,null,null,"Wyoming",null,{"$f":"G354-G352","v":5394.5563963968307},{"$f":"H354-H352","v":9033.50497335603},12441.678187839891,4678.8304689119395,15308.672676923408,8582.4327682447401,4019.6754230651859,6446.5283272456727,12859.557475547612,8579.2899414870699,4455.4710108740765,11662.585289301205,null,5539.879010913809,9276.8563195125098,12776.841465480922,4804.8723204862654,15721.069206818076,8813.6327923339431,4127.9604606226103,6620.1897522515974,13205.977899500569,8810.4053017470651,4575.4958375006536,11976.760776909514,5688.9366734979003,9526.4622254160222,13120.619031796028,4934.1536704391665,16144.065056488176,9050.7750657142224,4239.0286150512138,6798.3145828462293,13561.301940686086,9047.4607352880721,4698.6055143288822,12299.011129889783,null,null,{"$f":"SUM(G353:R353)","v":103462.78293919365},{"$f":"SUM(T353:AE353)","v":106249.94114407754},{"$f":"SUM(AF353:AQ353)","v":109108.73424144177},null,null,null,null,351]
[null,709,null,null,"Total",null,73986.159735378154,56142.516538645395,90333.955942345259,41080.872961651738,83906.583545244386,63290.55879952282,54810.359050170402,73219.78398269882,63149.795162097893,64010.069244611499,46868.268118874963,80372.886850930838,null,{"$f":"SUM(T352:T353)","v":75979.254511066727},57654.925843404555,92767.439938540265,{"$f":"SUM(W352:W353)","v":42187.540392066323},86166.922153276464,64995.527438859033,56286.881695314172,75192.233552387479,64850.971804777408,65734.420597069853,48130.840749585972,82538.032081640806,{"$f":"SUM(AF352:AF353)","v":78023.575345509147},59206.20674064917,95263.46877489351,43322.651131601429,88485.355458937076,66744.316785949559,57801.353582357573,77215.378562543076,66595.871694194386,67503.090827270877,49425.863728645047,84758.825371917133,null,null,{"$f":"SUM(G354:R354)","v":791171.8099321723},{"$f":"SUM(T354:AE354)","v":812484.99075798912},{"$f":"SUM(AF354:AQ354)","v":834345.95800446789},null,null,null,null,352]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G357*(1+$AY$264)","v":0},{"$f":"H357*(1+$AY$264)","v":0},{"$f":"I357*(1+$AY$264)","v":0},{"$f":"J357*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T357*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0},null,null,null,null,355]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0},null,null,null,null,356]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T357:T358)","v":0},0,0,{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0},null,null,null,null,357]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,716,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G362*(1+$AY$264)","v":0},{"$f":"H362*(1+$AY$264)","v":0},{"$f":"I362*(1+$AY$264)","v":0},{"$f":"J362*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T362*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0},null,null,null,null,360]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0},null,null,null,null,361]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T362:T363)","v":0},0,0,{"$f":"SUM(W362:W363)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0},null,null,null,null,362]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G312+G317+G322+G327+G332+G337+G342+G347+G352+G357+G362","v":1942683.1299551504},{"$f":"H272+H277+H282+H287+H292+H297+H302+H307+H312+H317+H322+H327+H332+H337+H342+H347+H352+H357+H362","v":1805139.9774355092},2240918.013403269,1697994.616831315,2078169.7340681679,1875330.3653661795,2112108.3050752315,2260597.5046499055,1958941.5361478315,2062774.6997919329,2270775.3521045377,2236584.2542052465,null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":1995016.5881449052},1853768.1948113181,2301285.5470235436,{"$f":"W272+W277+W282+W287+W292+W297+W302+W307+W312+W317+W322+W327+W332+W337+W342+W347+W352+W357+W362","v":1743736.471957437},2134153.0322252791,1925849.4241640668,2169005.8659648662,2321495.1791956211,2011712.9755027061,2118343.2749454826,2331947.2051542071,2296835.0417631823,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":2048695.1087153964},1903646.2433295159,2363204.6329642497,1790653.9736141625,2191575.2001017896,1977666.9120711649,2227365.7947421875,2383958.0316206329,2065840.7341284421,2175340.0607041698,2394691.2829553676,2358634.3810613849,null,null,{"$f":"SUM(G367:R367)","v":24542017.489034276},{"$f":"SUM(T367:AE367)","v":25203148.800852612},{"$f":"SUM(AF367:AQ367)","v":25881272.356008463},null,null,null,null,365]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G273+G278+G283+G288+G293+G298+G303+G308+G313+G318+G323+G328+G333+G338+G343+G348+G353+G358+G363","v":107489.28768888241},93934.898835144573,135506.96354135787,92959.051254706341,111905.79927611614,101667.59438030049,92472.419179772289,103547.80898692558,89105.394283699221,106060.3554738255,114740.58748466472,122663.25693645293,null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":110384.91490485692},96465.387737295794,139157.35196629673,95463.252041331652,114920.40180048304,104406.39244660031,94963.51070583181,106337.25768738508,91505.782362600847,108917.48903986835,117831.55566429533,125967.65194010503,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":113354.96485862798},99060.914677155364,142901.56182622767,98031.815214629125,118012.48493837434,107215.58246433688,97518.627687394881,109198.40015010997,93967.864658085469,111848.05598886262,121001.96718977556,129356.97573623993,null,null,{"$f":"SUM(G368:R368)","v":1272053.4173218478},{"$f":"SUM(T368:AE368)","v":1306320.9482969509},{"$f":"SUM(AF368:AQ368)","v":1341469.2153898198},null,null,null,null,366]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G274+G279+G284+G289+G294+G299+G304+G309+G314+G319+G324+G329+G334+G339+G344+G349+G354+G359+G364","v":2050172.417644033},{"$f":"H274+H279+H284+H289+H294+H299+H304+H309+H314+H319+H324+H329+H334+H339+H344+H349+H354+H359+H364","v":1899074.8762706534},2376424.9769446272,1790953.6680860212,2190075.5333442832,1976997.9597464798,2204580.724255004,2364145.3136368305,2048046.9304315308,2168835.0552657587,2385515.9395892024,2359247.5111416988,null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":2105401.5030497625},{"$f":"U274+U279+U284+U289+U294+U299+U304+U309+U314+U319+U324+U329+U334+U339+U344+U349+U354+U359+U364","v":1950233.5825486137},2440442.8989898404,{"$f":"W274+W279+W284+W289+W294+W299+W304+W309+W314+W319+W324+W329+W334+W339+W344+W349+W354+W359+W364","v":1839199.7239987692},2249073.4340257621,2030255.8166106669,2263969.3766706982,2427832.4368830053,2103218.7578653074,2227260.7639853512,2449778.7608185029,2422802.6937032877,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":2162050.0735740243},2002707.1580066716,2506106.1947904765,1888685.7888287914,2309587.6850401643,2084882.494535502,2324884.4224295821,2493156.4317707429,2159808.5987865273,2287188.1166930324,2515693.2501451438,2487991.3567976258,null,null,{"$f":"SUM(G370:R370)","v":25814070.906356122},{"$f":"SUM(T370:AE370)","v":26509469.749149565},{"$f":"SUM(AF370:AQ370)","v":27222741.571398281},null,null,null,null,368]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[null,727,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371]
[null,729,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372]
[null,730,null,null,"Utah",null,{"$f":"G377*(G121/G123)","v":50408.232058350302},{"$f":"H377*(H121/H123)","v":47849.195315304838},41652.16411851818,43600.100489578719,55101.151090949475,53894.158958208267,51990.605007835031,53330.512422601118,51714.288946110886,55086.879679070516,48899.600923041195,61735.49249516899,null,{"$f":"G375*(1+$AY$264)","v":51766.166898143783},{"$f":"H375*(1+$AY$264)","v":49138.192900054921},{"$f":"I375*(1+$AY$264)","v":42774.221419473695},{"$f":"J375*(1+$AY$264)","v":44774.632764480986},56585.507310634232,55346.000316699145,53391.166999383502,54767.169847103913,53107.407327921654,56570.851444736312,50216.895123491042,63398.569589679224,{"$f":"T375*(1+$AZ$264)","v":53159.003063622149},50460.320001180946,43925.117576425946,45979.352594965829,58108.014108931056,56835.156564395744,54827.725909765235,56240.751906869627,54536.33131463801,58092.963907866324,51568.046113357756,65104.390705193735,null,null,{"$f":"SUM(G375:R375)","v":615262.38150473754},{"$f":"SUM(T375:AE375)","v":631836.78194180247},{"$f":"SUM(AF375:AQ375)","v":648837.17376721243},null,null,null,null,373]
[null,731,null,null,"Wyoming",null,{"$f":"G377-G375","v":1411.8954598616547},{"$f":"H377-H375","v":1340.7796597053748},1167.8339024881498,1223.6575786024696,1546.2211805117622,1513.8738841463055,1454.1529434096374,1499.760218692536,1448.9009153709558,1547.7615279577294,1369.8885147536857,1729.9864866567223,null,1449.930160877811,1376.89858984942,1199.2938898458683,1256.6213861019703,1587.8744487440827,1554.655756598331,1493.3260082764714,1540.161886617359,1487.932497159291,1589.4562912272067,1406.7916011119548,1776.5901628158811,1488.9424209406841,1413.9458403424287,1231.5624544877378,1290.4324217214366,1630.5982795967991,1596.4857952589089,1533.5058901531706,1581.601948822331,1527.9672595922868,1632.2226836128818,1444.6431620199774,1824.3916358295569,null,null,{"$f":"SUM(G376:R376)","v":17254.712272156983},{"$f":"SUM(T376:AE376)","v":17719.532679225646},{"$f":"SUM(AF376:AQ376)","v":18196.299792378199},null,null,null,null,374]
[null,732,null,null,"Total",null,51820.127518211957,49189.974975010213,42819.99802100633,44823.758068181189,56647.372271461238,55408.032842354572,53444.757951244668,54830.272641293654,53163.189861481842,56634.641207028246,50269.48943779488,63465.478981825712,null,{"$f":"SUM(T375:T376)","v":53216.097059021595},50515.091489904342,43973.515309319562,{"$f":"SUM(W375:W376)","v":46031.254150582958},58173.381759378317,56900.656073297476,54884.49300765997,56307.331733721272,54595.339825080948,58160.307735963521,51623.686724602994,65175.159752495107,{"$f":"SUM(AF375:AF376)","v":54647.945484562835},51874.265841523375,45156.680030913682,47269.785016687267,59738.612388527858,58431.642359654652,56361.231799918409,57822.353855691959,56064.298574230299,59725.186591479207,53012.689275377736,66928.782341023296,null,null,{"$f":"SUM(G377:R377)","v":632517.0937768945},{"$f":"SUM(T377:AE377)","v":649556.31462102802},{"$f":"SUM(AF377:AQ377)","v":667033.47355959064},null,null,null,null,375]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377]
[null,735,null,null,"Utah",null,{"$f":"G382*(G126/G128)","v":80934.250646867484},{"$f":"H382*(H126/H128)","v":81560.133690738148},94947.775154579387,77319.046371242424,80310.923515603499,96271.509114884786,76695.624576548551,99149.324714863134,88256.892933294541,80711.420821555977,83531.231404877151,99242.552416053761,null,{"$f":"G380*(1+$AY$264)","v":83114.518317408671},{"$f":"H380*(1+$AY$264)","v":83757.261869101247},{"$f":"I380*(1+$AY$264)","v":97505.549680256736},{"$f":"J380*(1+$AY$264)","v":79401.924951978624},82474.399531417497,98864.943380844954,78761.708952442947,101820.28374029489,90634.423445122724,82885.685734793849,85781.458494853898,101916.02287936602,{"$f":"T380*(1+$AZ$264)","v":85350.822720950513},86010.860125318854,100129.06353239747,81538.337193961343,84693.480705024529,101525.03349162635,80880.895348833772,104559.89113390002,93073.060693656837,85115.833099559139,88089.520398571913,104658.20625924443,null,null,{"$f":"SUM(G380:R380)","v":1038930.6853611087},{"$f":"SUM(T380:AE380)","v":1066918.1809778821},{"$f":"SUM(AF380:AQ380)","v":1095625.0047030451},null,null,null,null,378]
[null,736,null,null,"Wyoming",null,{"$f":"G382-G380","v":2535.9307343581022},{"$f":"H382-H380","v":2525.9516311252373},2962.4447062884719,2418.7531854085828,2448.4696137708379,2981.0539588784741,2388.1926747966063,3074.9521926973975,2667.978330417478,2530.7479115723399,2580.8721976922534,3017.8070355282543,null,2604.245542374018,2593.9976145584119,3042.2492682293519,2483.9113765454149,2514.4283283884502,3061.3598308515179,2452.52760393064,3157.7875658628295,2739.8503358171947,2598.9231008128718,2650.3976726234878,3099.1029895020824,2674.3161617100309,2663.7925000447299,3124.10494847563,2550.7442483688774,2582.082298561164,3143.7297056839084,2518.5160544626242,3242.7519545394298,2813.5695787975183,2668.8505129241817,2721.7100751545327,3182.4883931927584,null,null,{"$f":"SUM(G381:R381)","v":32133.154172534036},{"$f":"SUM(T381:AE381)","v":32998.781229496264},{"$f":"SUM(AF381:AQ381)","v":33886.656431915384},null,null,null,null,379]
[null,737,null,null,"Total",null,83470.181381225586,84086.085321863386,97910.219860867859,79737.799556651007,82759.393129374337,99252.56307376326,79083.817251345157,102224.27690756053,90924.871263712019,83242.168733128317,86112.103602569405,102260.35945158202,null,{"$f":"SUM(T380:T381)","v":85718.763859782688},86351.259483659655,100547.79894848609,{"$f":"SUM(W380:W381)","v":81885.836328524034},84988.827859805941,101926.30321169648,81214.23655637358,104978.07130615773,93374.273780939926,85484.608835606719,88431.856167477381,105015.1258688681,{"$f":"SUM(AF380:AF381)","v":88025.13888266054},88674.652625363582,103253.16848087311,84089.081442330222,87275.563003585688,104668.76319731025,83399.411403296399,107802.64308843945,95886.630272454349,87784.683612483321,90811.230473726449,107840.69465243719,null,null,{"$f":"SUM(G382:R382)","v":1071063.8395336431},{"$f":"SUM(T382:AE382)","v":1099916.9622073784},{"$f":"SUM(AF382:AQ382)","v":1129511.6611349604},null,null,null,null,380]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381]
[null,739,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382]
[null,740,null,null,"Utah",null,{"$f":"G387*(G131/G133)","v":674145.77855807403},{"$f":"H387*(H131/H133)","v":645547.14938910736},691196.0882344835,558174.29566316679,599674.45377356792,646144.03647226107,658115.69545387407,635819.59674712049,614084.77591996046,605504.88860132557,625134.34761284862,781647.07794956316,null,{"$f":"G385*(1+$AY$264)","v":692306.42419912782},{"$f":"H385*(1+$AY$264)","v":662937.38366413827},{"$f":"I385*(1+$AY$264)","v":709816.04793186171},{"$f":"J385*(1+$AY$264)","v":573210.81433894206},615828.93489821104,663550.35014013201,675844.51066876296,652947.7828982817,630627.45313274616,621816.43436125666,641974.68649226846,802703.67438686371,{"$f":"T385*(1+$AZ$264)","v":710933.83053413557},680774.57769922772,728914.57350633061,588633.7981234187,632398.61474261549,681404.03683687968,694028.98777234461,670516.19370951864,647595.30639093858,638547.21567970538,659247.85184807796,824301.46257249976,null,null,{"$f":"SUM(G385:R385)","v":7735188.1843753532},{"$f":"SUM(T385:AE385)","v":7943564.4971125918},{"$f":"SUM(AF385:AQ385)","v":8157296.4494156931},null,null,null,null,383]
[null,741,null,null,"Wyoming",null,{"$f":"G387-G385","v":18950.475695790257},{"$f":"H387-H385","v":18132.518953977153},19400.885345182149,15703.877719881013,16824.025030979305,18187.375837717787,18526.807781995274,17863.777946784161,17169.488047743449,17053.086358296801,16855.265190279344,22336.87313576031,null,19460.977852425807,18620.986377161506,19923.520975461062,16126.920580241565,17277.243261459575,18677.321036864359,19025.896853958882,18345.005822742849,17632.012620604091,17512.47521496475,17309.324991649566,22938.600611700847,19984.600816856735,19122.008276542674,20459.589265255261,16560.836389889108,17742.110001577264,19179.85869366211,19537.813397267892,18838.602105737944,18106.424892551331,17983.671177270415,17775.05493251665,23555.793547393885,null,null,{"$f":"SUM(G386:R386)","v":217004.457044387},{"$f":"SUM(T386:AE386)","v":222850.28619923486},{"$f":"SUM(AF386:AQ386)","v":228846.36349652126},null,null,null,null,384]
[null,742,null,null,"Total",null,693096.25425386429,663679.66834308452,710596.97357966565,573878.1733830478,616498.47880454722,664331.41230997886,676642.50323586934,653683.37469390465,631254.26396770391,622557.97495962237,641989.61280312797,803983.95108532347,null,{"$f":"SUM(T385:T386)","v":711767.4020515536},681558.37004129973,729739.56890732283,{"$f":"SUM(W385:W386)","v":589337.73491918365},633106.17815967067,682227.67117699631,694870.4075227218,671292.78872102452,648259.46575335029,639328.90957622137,659284.01148391806,825642.27499856451,{"$f":"SUM(AF385:AF386)","v":730918.43135099229},699896.58597577037,749374.16277158586,605194.63451330783,650140.72474419279,700583.89553054178,713566.80116961244,689354.79581525654,665701.73128348996,656530.88685697573,677022.90678059461,847857.25611989363,null,null,{"$f":"SUM(G387:R387)","v":7952192.6414197395},{"$f":"SUM(T387:AE387)","v":8166414.7833118271},{"$f":"SUM(AF387:AQ387)","v":8386142.8129122145},null,null,null,null,385]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387]
[null,745,null,null,"Utah",null,{"$f":"G392*(G136/G138)","v":20250.63036122212},{"$f":"H392*(H136/H138)","v":28422.288564154653},23337.462471497718,22781.7853840883,31279.99715960383,33903.467629045284,16090.487238808882,26877.005105340111,28996.397617484516,16454.285140278029,37283.613526457855,26289.966010626293,null,{"$f":"G390*(1+$AY$264)","v":20796.157061374022},{"$f":"H390*(1+$AY$264)","v":29187.949534435316},{"$f":"I390*(1+$AY$264)","v":23966.144574963197},{"$f":"J390*(1+$AY$264)","v":23395.498240550733},32122.641231756541,34816.78472038859,16523.94487694899,27601.038068440284,29777.524368918843,16897.543039702381,38287.987528354352,26998.184873400354,{"$f":"T390*(1+$AZ$264)","v":21355.704761999481},29973.289345043868,24610.984919753893,24024.984602230586,32986.94274603152,35753.575675369859,16968.543142574308,28343.679958501634,30578.72745859421,17352.193450650011,39318.17571744333,27724.606212804014,null,null,{"$f":"SUM(G390:R390)","v":311967.38620860752},{"$f":"SUM(T390:AE390)","v":320371.39811923361},{"$f":"SUM(AF390:AQ390)","v":328991.40799099673},null,null,null,null,388]
[null,746,null,null,"Wyoming",null,{"$f":"G392-G390","v":938.00378313779947},{"$f":"H392-H390","v":1150.0267217021974},1239.6206003263687,1312.8954457087784,1165.8650714049436,1318.2348369622778,615.86281627984681,921.41847196435629,952.50036871725388,566.31783021189403,1056.0997749169983,885.50553273662808,null,963.27243401026954,1181.0070058408116,1273.0144317021714,1348.2632099396369,1197.272020911256,1353.7464377275742,632.45339168014391,946.24033525964717,978.15953950705807,581.57372554166466,1084.5497843717592,909.35994628442006,989.19053387533768,1212.7835380429165,1307.266543571676,1384.5399882277202,1229.4861845351879,1390.1707494032776,649.47037419393223,971.70016431705551,1004.4781963416236,597.22172434791707,1113.7310093580913,933.82746042574274,null,null,{"$f":"SUM(G391:R391)","v":12122.351254069343},{"$f":"SUM(T391:AE391)","v":12448.912262776412},{"$f":"SUM(AF391:AQ391)","v":12783.866466640478},null,null,null,null,389]
[null,747,null,null,"Total",null,21188.634144359919,29572.31528585685,24577.083071824087,24094.680829797078,32445.862231008774,35221.702466007562,16706.350055088729,27798.423577304467,29948.89798620177,17020.602970489923,38339.713301374853,27175.471543362921,null,{"$f":"SUM(T390:T391)","v":21759.429495384291},30368.956540276129,25239.159006665366,{"$f":"SUM(W390:W391)","v":24743.761450490369},33319.9132526678,36170.531158116166,17156.398268629135,28547.278403699933,30755.683908425901,17479.116765244045,39372.537312726112,27907.544819684776,{"$f":"SUM(AF390:AF391)","v":22344.89529587482},31186.072883086785,25918.251463325571,25409.524590458306,34216.428930566704,37143.746424773133,17618.013516768242,29315.380122818689,31583.205654935835,17949.415174997928,40431.906726801419,28658.433673229756,null,null,{"$f":"SUM(G392:R392)","v":324089.73746267695},{"$f":"SUM(T392:AE392)","v":332820.31038201001},{"$f":"SUM(AF392:AQ392)","v":341775.27445763716},null,null,null,null,390]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391]
[null,749,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G395*(1+$AY$264)","v":0},{"$f":"H395*(1+$AY$264)","v":0},{"$f":"I395*(1+$AY$264)","v":0},{"$f":"J395*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T395*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0},null,null,null,null,393]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0},null,null,null,null,394]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T395:T396)","v":0},0,0,{"$f":"SUM(W395:W396)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0},null,null,null,null,395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AY$264)","v":0},{"$f":"H400*(1+$AY$264)","v":0},{"$f":"I400*(1+$AY$264)","v":0},{"$f":"J400*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0},null,null,null,null,398]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0},null,null,null,null,399]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T400:T401)","v":0},0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0},null,null,null,null,400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401]
[null,754,904,"Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AY$264)","v":0},{"$f":"H405*(1+$AY$264)","v":0},{"$f":"I405*(1+$AY$264)","v":0},{"$f":"J405*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0},null,null,null,null,403]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0},null,null,null,null,404]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T405:T406)","v":0},0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0},null,null,null,null,405]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G410*(1+$AY$264)","v":0},{"$f":"H410*(1+$AY$264)","v":0},{"$f":"I410*(1+$AY$264)","v":0},{"$f":"J410*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T410*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0},null,null,null,null,408]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0},null,null,null,null,409]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T410:T411)","v":0},0,0,{"$f":"SUM(W410:W411)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0},null,null,null,null,410]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411]
[null,759,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G415*(1+$AY$264)","v":0},{"$f":"H415*(1+$AY$264)","v":0},{"$f":"I415*(1+$AY$264)","v":0},{"$f":"J415*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T415*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0},null,null,null,null,413]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0},null,null,null,null,414]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T415:T416)","v":0},0,0,{"$f":"SUM(W415:W416)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0},null,null,null,null,415]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G415+G410+G405+G400+G395+G390+G385+G380+G375","v":825738.8916245139},{"$f":"H415+H410+H405+H400+H395+H390+H385+H380+H375","v":803378.76695930492},851133.48997907876,701875.22790807614,766366.52553972474,830213.17217439937,802892.41227706661,815176.43898992485,783052.35541685042,757757.47424223018,794848.79346722481,968915.08887141221,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":847983.26647605433},825020.78796772973,874061.96360655525,{"$f":"W415+W410+W405+W400+W395+W390+W385+W380+W375","v":720782.87029595242},787011.48297201935,852578.07855806465,824521.33149753837,837136.27455412073,804146.80827470939,778170.51458048925,816261.02763896785,995016.4517293094,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":870799.36108070763},847219.0471707714,897579.73953490786,740176.47251457651,808187.05230260268,875517.80256827164,846706.15217351785,859660.51670878986,825783.42585782765,799108.2061377808,838223.59407745104,1021788.665749742,null,null,{"$f":"SUM(G420:R420)","v":9701348.6374498066},{"$f":"SUM(T420:AE420)","v":9962690.8581515104},{"$f":"SUM(AF420:AQ420)","v":10230750.035876948},null,null,null,null,418]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G416+G411+G406+G401+G396+G391+G386+G381+G376","v":23836.305673147814},23149.276966509962,24770.784554285139,20659.183929600844,21984.580896666848,24000.538517704845,22985.016216481366,23359.908830138451,22238.867662249137,21697.913628038765,21862.125677642282,27970.172190681915,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":24478.425989687905},23772.889587410151,25438.078565238451,21215.716552828591,22576.818059503363,24647.083062041784,23604.20385784614,23989.195610482686,22837.954993087635,22282.428332546493,22451.064049756769,28723.653710303235,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":25137.049933382787},24412.530154972748,26122.523211790307,21786.553048207141,23184.276764270413,25310.244944008205,24239.305716077619,24634.656173416763,23452.439927282761,22881.966098155397,23055.139179049253,29496.501036841943,null,null,{"$f":"SUM(G421:R421)","v":278514.67474314739},{"$f":"SUM(T421:AE421)","v":286017.51237073319},{"$f":"SUM(AF421:AQ421)","v":293713.18618745537},null,null,null,null,419]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G377+G382+G387+G392+G397++G402+G407+G412+G417","v":849575.1972976618},{"$f":"H377+H382+H387+H392+H397++H402+H407+H412+H417","v":826528.04392581491},{"$f":"I377+I382+I387+I392+I397++I402+I407+I412+I417","v":875904.27453336387},722534.41183767712,788351.10643639159,854213.71069210419,825877.42849354795,838536.34782006335,805291.22307909955,779455.38787026878,816710.91914486699,{"$f":"R377+R382+R387+R392+R397++R402+R407+R412+R417","v":996885.26106209413},null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":872461.69246574224},848793.67755513988,899500.04217179387,{"$f":"W377+W382+W387+W392+W397++W402+W407+W412+W417","v":741998.58684878098},809588.30103152269,877225.16162010643,848125.53535538446,861125.47016460344,826984.76326779707,800452.94291303563,838712.09168872458,1023740.1054396125,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":895936.41101409041},871631.57732574409,923702.26274669822,761963.02556278359,831371.32906687306,900828.04751227982,870945.45788959542,884295.17288220662,849235.86578511039,821990.17223593616,861278.73325650021,1051285.1667865838,null,null,{"$f":"SUM(G423:R423)","v":9979863.312192956},{"$f":"SUM(T423:AE423)","v":10248708.370522246},{"$f":"SUM(AF423:AQ423)","v":10524463.222064402},null,null,null,null,421]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422]
[null,770,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
[null,772,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,773,null,null,"Utah",null,{"$f":"G430*(G174/G176)","v":45673.136990778068},{"$f":"H430*(H174/H176)","v":42498.75689295186},60487.648016155028,36778.347375308469,37731.423394071113,33346.311534688379,35491.408600352283,39903.738979932416,29841.84634005545,26569.61840657299,35428.44761057182,37240.569831436507,null,{"$f":"G428*(1+$AY$264)","v":46903.514280952513},{"$f":"H428*(1+$AY$264)","v":43643.620346326883},{"$f":"I428*(1+$AY$264)","v":62117.109738264669},{"$f":"J428*(1+$AY$264)","v":37769.110137889533},38747.860834735533,34244.619536427934,36447.502839007109,40978.695890465424,30645.748424580393,27285.370755763481,36382.845758765237,38243.784289926771,{"$f":"T428*(1+$AZ$264)","v":48165.514442314357},44817.908814128255,63788.451506888952,38785.337254753278,39790.422514292259,35166.015641672384,37428.17038959921,42081.281093706086,31470.312213664762,28019.519205500754,37361.77362637304,39272.783133294353,null,null,{"$f":"SUM(G428:R428)","v":460991.25397287431},{"$f":"SUM(T428:AE428)","v":473409.78283310548},{"$f":"SUM(AF428:AQ428)","v":486147.48983618774},null,null,null,null,426]
[null,774,null,null,"Wyoming",null,{"$f":"G430-G428","v":1287.1002133915244},{"$f":"H430-H428","v":1197.8651182603717},1704.1279795476585,1036.5396898305844,1062.5070621541454,939.78963553460198,1000.2806172544515,1124.6608597579325,841.34447766761514,749.2034907004454,998.60972944874084,1050.2296691469528,null,1321.773086267661,1230.1341090787005,1750.0350598081989,1064.4627750127895,1091.1296759279351,965.10639504110497,1027.2269282888797,1154.9578192436281,864.0092475244553,769.38609740125889,1025.5110288516933,1078.5215452807672,1357.3371132649074,1263.2324700001222,1797.1220331773504,1093.1035328413634,1120.4879414693926,991.0738400171382,1054.8658071475209,1186.0334641413815,887.25654202914006,790.08743276930522,1053.1037392003666,1107.5405726402862,null,null,{"$f":"SUM(G429:R429)","v":12992.258542695025},{"$f":"SUM(T429:AE429)","v":13342.253767727072},{"$f":"SUM(AF429:AQ429)","v":13701.244488698274},null,null,null,null,427]
[null,775,null,null,"Total",null,46960.237204169593,43696.622011212232,62191.775995702686,37814.887065139053,38793.930456225258,34286.101170222981,36491.689217606734,41028.399839690348,30683.190817723065,27318.821897273436,36427.057340020561,38290.79950058346,null,{"$f":"SUM(T428:T429)","v":48225.287367220175},44873.754455405586,63867.14479807287,{"$f":"SUM(W428:W429)","v":38833.572912902324},39838.990510663469,35209.725931469038,37474.72976729599,42133.653709709055,31509.75767210485,28054.756853164741,37408.356787616933,39322.305835207539,{"$f":"SUM(AF428:AF429)","v":49522.851555579262},46081.141284128375,65585.573540066296,39878.440787594642,40910.910455761652,36157.089481689523,38483.036196746732,43267.314557847465,32357.568755693901,28809.606638270059,38414.877365573404,40380.323705934643,null,null,{"$f":"SUM(G430:R430)","v":473983.51251556934},{"$f":"SUM(T430:AE430)","v":486752.03660083259},{"$f":"SUM(AF430:AQ430)","v":499848.734324886},null,null,null,null,428]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,778,null,null,"Utah",null,{"$f":"G435*(G179/G181)","v":288743.18680994597},{"$f":"H435*(H179/H181)","v":209559.80746739518},164351.88709991411,128283.33044959715,75390.408209574205,40960.951101475359,36020.943002593754,37596.985520465467,41463.706073785259,97389.363496077814,138362.9884008487,205349.48768785605,null,{"$f":"G433*(1+$AY$264)","v":296521.56778288609},{"$f":"H433*(1+$AY$264)","v":215205.08705686749},{"$f":"I433*(1+$AY$264)","v":168779.32175424666},{"$f":"J433*(1+$AY$264)","v":131739.12321734591},77421.331686031946,42064.387986692527,36991.302236950884,38609.801372653121,42580.686550294995,100012.91136348865,142090.31456991495,210881.34651881637,{"$f":"T433*(1+$AZ$264)","v":304499.8668959919},220995.46031045433,173320.54930518309,135283.73596772726,79504.453485719772,43196.185150308287,37986.601418849816,39648.648382507658,43726.375399439356,102703.88904850716,145913.43960999342,216555.38389991355,null,null,{"$f":"SUM(G433:R433)","v":1463473.0453195288},{"$f":"SUM(T433:AE433)","v":1502897.1820961896},{"$f":"SUM(AF433:AQ433)","v":1543334.5888745957},null,null,null,null,431]
[null,779,null,null,"Wyoming",null,{"$f":"G435-G433","v":1352.6589583722525},{"$f":"H435-H433","v":1174.4946122327528},1006.1863173662568,777.06996092305053,612.24316145895864,252.08402905504045,284.64019746887789,320.98096608438937,312.60863151391823,537.85619197788765,763.26045013900148,1085.0351953041391,null,1389.0979019917434,1206.1340307954672,1033.2917205887609,798.00325554193148,628.73622787731756,258.87485808497161,292.30804903132235,329.62779258391856,321.02991777251043,552.34536630639764,783.82173377776201,1114.2646888598754,1426.4733908721767,1238.5866383414657,1061.0937805859248,819.47457283446477,645.65319525597386,265.84022342452425,300.17297793270967,338.4968578087217,329.66764597351681,567.20693802639164,804.91147875041463,1144.2454320664037,null,null,{"$f":"SUM(G434:R434)","v":8479.1186718965255},{"$f":"SUM(T434:AE434)","v":8707.5355432119777},{"$f":"SUM(AF434:AQ434)","v":8941.8231318726903},null,null,null,null,432]
[null,780,null,null,"Total",null,290095.84576831822,210734.30207962793,165358.07341728036,129060.4004105202,76002.651371033164,41213.035130530399,36305.583200062632,37917.966486549856,41776.314705299177,97927.219688055702,139126.2488509877,206434.52288316019,null,{"$f":"SUM(T433:T434)","v":297910.66568487784},216411.22108766297,169812.61347483541,{"$f":"SUM(W433:W434)","v":132537.12647288785},78050.067913909268,42323.262844777499,37283.610285982206,38939.429165237038,42901.716468067505,100565.25672979504,142874.13630369271,211995.61120767624,{"$f":"SUM(AF433:AF434)","v":305926.34028686408},222234.04694879579,174381.643085769,136103.21054056173,80150.106680975747,43462.025373732809,38286.774396782523,39987.145240316378,44056.043045412873,103271.09598653355,146718.35108874383,217699.62933197996,null,null,{"$f":"SUM(G435:R435)","v":1471952.1639914257},{"$f":"SUM(T435:AE435)","v":1511604.7176394016},{"$f":"SUM(AF435:AQ435)","v":1552276.4120064683},null,null,null,null,433]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,782,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G438*(1+$AY$264)","v":0},{"$f":"H438*(1+$AY$264)","v":0},{"$f":"I438*(1+$AY$264)","v":0},{"$f":"J438*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T438*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0},null,null,null,null,436]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0},null,null,null,null,437]
[null,785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T438:T439)","v":0},0,0,{"$f":"SUM(W438:W439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0},null,null,null,null,438]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,787,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AY$264)","v":0},{"$f":"H443*(1+$AY$264)","v":0},{"$f":"I443*(1+$AY$264)","v":0},{"$f":"J443*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0},null,null,null,null,441]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0},null,null,null,null,442]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T443:T444)","v":0},0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0},null,null,null,null,443]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,792,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G428+G433+G438+G443","v":334416.32380072406},{"$f":"H428+H433+H438+H443","v":252058.56436034705},224839.53511606914,165061.67782490561,113121.83160364532,74307.262636163738,71512.35160294603,77500.72450039789,71305.552413840705,123958.9819026508,173791.4360114205,{"$f":"R428+R433+R438+R443","v":242590.05751929255},null,{"$f":"T428+T433+T438+T443","v":343425.08206383861},258848.70740319436,230896.43149251133,{"$f":"W428+W433+W438+W443","v":169508.23335523545},116169.19252076748,76309.007523120468,73438.805075957993,79588.497263118537,73226.434974875388,127298.28211925212,178473.16032868018,249125.13080874312,{"$f":"AF428+AF433+AF438+AF443","v":352665.38133830624},265813.36912458262,237109.00081207204,174069.07322248054,119294.87600001204,78362.200791980664,75414.771808449033,81729.929476213743,75196.687613104121,130723.40825400791,183275.21323636646,255828.16703320789,null,null,{"$f":"SUM(G448:R448)","v":1924464.2992924033},{"$f":"SUM(T448:AE448)","v":1976306.9649292948},{"$f":"SUM(AF448:AQ448)","v":2029482.078710783},null,null,null,null,446]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G429+G434+G439+G444","v":2639.759171763777},2372.3597304931245,2710.3142969139153,1813.6096507536349,1674.750223613104,1191.8736645896424,1284.9208147233294,1445.6418258423219,1153.9531091815334,1287.059682678333,1761.8701795877423,{"$f":"R429+R434+R439+R444","v":2135.2648644510919},null,{"$f":"T429+T434+T439+T444","v":2710.8709882594044},2436.2681398741679,2783.3267803969597,1862.4660305547209,1719.8659038052526,1223.9812531260766,1319.534977320202,1484.5856118275467,1185.0391652969656,1321.7314637076565,1809.3327626294554,2192.7862341406426,{"$f":"AF429+AF434+AF439+AF444","v":2783.8105041370841},2501.8191083415877,2858.215813763275,1912.5781056758283,1766.1411367253663,1256.9140634416624,1355.0387850802306,1524.5303219501031,1216.9241880026568,1357.294370795697,1858.0152179507813,2251.7860047066897,null,null,{"$f":"SUM(G449:R449)","v":21471.37721459155},{"$f":"SUM(T449:AE449)","v":22049.78931093905},{"$f":"SUM(AF449:AQ449)","v":22643.067620570964},null,null,null,null,447]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G430+G435+G440+G445","v":337056.08297248778},{"$f":"H430+H435+H440+H445","v":254430.92409084016},227549.84941298305,166875.28747565925,114796.58182725843,75499.13630075338,72797.272417669359,78946.366326240211,72459.505523022235,125246.04158532913,175553.30619100825,{"$f":"R430+R435+R440+R445","v":244725.32238374365},null,{"$f":"T430+T435+T440+T445","v":346135.95305209799},261284.97554306855,233679.75827290828,{"$f":"W430+W435+W440+W445","v":171370.69938579015},117889.05842457274,77532.988776246537,74758.340053278196,81073.082874946092,74411.474140172359,128620.01358295979,180282.49309130965,251317.91704288378,{"$f":"AF430+AF435+AF440+AF445","v":355449.19184244337},268315.18823292415,239967.21662583528,175981.65132815638,121061.0171367374,79619.114855422333,76769.810593529255,83254.459798163851,76413.611801106774,132080.70262480361,185133.22845431723,258079.95303791459,null,null,{"$f":"SUM(G451:R451)","v":1945935.676506995},{"$f":"SUM(T451:AE451)","v":1998356.7542402341},{"$f":"SUM(AF451:AQ451)","v":2052125.146331354},null,null,null,null,449]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,798,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452]
[null,800,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,{"$f":"G458*(G202/G204)","v":610286.69999999995},{"$f":"H458*(H202/H204)","v":555122.5},550690.56999999995,487023.16,520291.42,521429.28,549713.13,511549.13000000006,496260.81,501710.07,493811.1,635916.34,null,{"$f":"G456*(1+$AY$264)","v":626727.06178918725},{"$f":"H456*(1+$AY$264)","v":570076.80711060576},{"$f":"I456*(1+$AY$264)","v":565525.48644942243},{"$f":"J456*(1+$AY$264)","v":500142.95590922306},534307.42130006116,535475.93382790661,564521.71543610166,525329.62492172129,509629.45666753373,515225.51292883739,507113.75453845965,653047.13229361514,{"$f":"T456*(1+$AZ$264)","v":643589.96993654082},585415.46634736983,580741.68647397449,513599.95376402454,548683.65860838885,549883.61148822715,579710.90769374755,539464.3029215018,523341.70118500607,529088.32663100772,520758.31081249221,670618.21622977383,null,null,{"$f":"SUM(G456:R456)","v":6433804.209999999},{"$f":"SUM(T456:AE456)","v":6607122.8631726755},{"$f":"SUM(AF456:AQ456)","v":6784896.1120920544},null,null,null,null,454]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,{"$f":"G458-G456","v":20948.630000000005},{"$f":"H458-H456","v":19043.089999999967},18906.310000000056,16720.820000000007,17858.47000000003,17897.969999999972,18870.709999999963,17557.51999999996,17031.609999999986,17220.739999999991,16951.570000000007,21824.050000000047,null,21512.959939007073,19556.08707036715,19415.622387929419,17171.258015791405,18339.554886499031,18380.11896718543,19379.063368373932,18030.497669218203,17490.42031038745,17684.645236469227,17408.224132712934,22411.962660894205,22091.794154963107,20082.269072222651,19938.025004495361,17633.273084788376,18833.004504952572,18874.660015079953,19900.482316886733,18515.631700576454,17961.022856750576,18160.473657520281,17876.615083824003,23014.985716374937,null,null,{"$f":"SUM(G457:R457)","v":220831.49},{"$f":"SUM(T457:AE457)","v":226780.41464483543},{"$f":"SUM(AF457:AQ457)","v":232882.23716843504},null,null,null,null,455]
[null,803,null,null,"Total",null,631235.32999999996,574165.59,569596.88,503743.98,538149.89,539327.25,568583.84,529106.65,513292.42,518930.81,510762.67,657740.39,null,{"$f":"SUM(T456:T457)","v":648240.02172819432},589632.89418097294,584941.1088373519,{"$f":"SUM(W456:W457)","v":517314.21392501448},552646.97618656023,553856.05279509199,583900.77880447556,543360.12259093951,527119.87697792123,532910.15816530667,524521.97867117263,675459.09495450929,{"$f":"SUM(AF456:AF457)","v":665681.76409150392},605497.73541959247,600679.71147846989,531233.22684881289,567516.66311334143,568758.27150330716,599611.39001063432,557979.9346220782,541302.72404175659,547248.80028852797,538634.92589631618,693633.20194614877,null,null,{"$f":"SUM(G458:R458)","v":6654635.6999999993},{"$f":"SUM(T458:AE458)","v":6833903.2778175119},{"$f":"SUM(AF458:AQ458)","v":7017778.3492604895},null,null,null,null,456]
[null,804,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457]
[null,805,null,null,"Utah",null,{"$f":"G462*(G206/G208)","v":1797.5459414667635},{"$f":"H462*(H206/H208)","v":-2115.6455255905148},4893.5401765482939,3351.3888629088442,3520.8349819592158,-4571.1914476592065,7931.7272428727138,4829.7388535851023,5554.7181057960106,8702.6547721358784,6802.3947327197793,8446.7937095665529,null,{"$f":"G460*(1+$AY$264)","v":1845.9695849943039},{"$f":"H460*(1+$AY$264)","v":-2172.638374784809},{"$f":"I460*(1+$AY$264)","v":5025.366039593282},{"$f":"J460*(1+$AY$264)","v":3441.6710948540504},3615.6818808076364,-4694.3336383822816,8145.3980724778503,4959.845988641845,5704.3552768112659,8937.0934269194604,6985.6427544098724,8674.3397867527437,{"$f":"T460*(1+$AZ$264)","v":1895.6378017547254},-2231.0960409446525,5160.5800603355301,3534.2737397442233,3712.9665126089972,-4820.640801074579,8364.5606200910042,5093.2971070485064,5857.8383876221033,9177.5575695276075,7173.6005741688405,8907.7342003358426,null,null,{"$f":"SUM(G460:R460)","v":49144.500406309438},{"$f":"SUM(T460:AE460)","v":50468.39189309522},{"$f":"SUM(AF460:AQ460)","v":51826.309731218149},null,null,null,null,458]
[null,806,null,null,"Wyoming",null,{"$f":"G462-G460","v":154.02882476498644},{"$f":"H462-H460","v":82.544916199130057},290.46677825674215,209.71810358558832,193.53010050967805,-125.56561358841645,287.42871548391668,167.3108547538468,203.90749390071869,278.40674492245489,218.65810280747883,323.85584324651245,null,158.17816900778203,84.768573188823339,298.29159063145141,215.36764747486092,198.74355980590209,-128.94819445684249,295.17168624037748,171.81800030267067,209.40050721930211,285.90667505541558,224.54847911470011,332.58011534766592,162.43415873204899,87.049382093714968,306.31751451542459,221.16239462829054,204.09101422141339,-132.4177136326783,303.11366503184894,176.44098745898481,215.03470068969051,293.59936664976141,230.59024850491804,341.52861666294888,null,null,{"$f":"SUM(G461:R461)","v":2284.2908648426369},{"$f":"SUM(T461:AE461)","v":2345.8268089321095},{"$f":"SUM(AF461:AQ461)","v":2408.9443355563667},null,null,null,null,459]
[null,807,null,null,"Total",null,1951.5747662317499,-2033.1006093913848,5184.006954805036,3561.1069664944325,3714.3650824688939,-4696.7570612476229,8219.1559583566304,4997.0497083389491,5758.6255996967293,8981.0615170583333,7021.0528355272581,8770.6495528130654,null,{"$f":"SUM(T460:T461)","v":2004.147754002086},-2087.8698015959858,5323.6576302247331,{"$f":"SUM(W460:W461)","v":3657.0387423289112},3814.4254406135383,-4823.281832839124,8440.5697587182276,5131.6639889445159,5913.7557840305681,9223.0001019748761,7210.1912335245725,9006.9199021004097,{"$f":"SUM(AF460:AF461)","v":2058.0719604867745},-2144.0466588509375,5466.8975748509547,3755.4361343725141,3917.0575268304106,-4953.058514707257,8667.6742851228537,5269.738094507491,6072.8730883117942,9471.1569361773691,7404.1908226737587,9249.2628169987911,null,null,{"$f":"SUM(G462:R462)","v":51428.791271152062},{"$f":"SUM(T462:AE462)","v":52814.218702027327},{"$f":"SUM(AF462:AQ462)","v":54235.25406677452},null,null,null,null,460]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G464*(1+$AY$264)","v":0},{"$f":"H464*(1+$AY$264)","v":0},{"$f":"I464*(1+$AY$264)","v":0},{"$f":"J464*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T464*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G464:R464)","v":0},{"$f":"SUM(T464:AE464)","v":0},{"$f":"SUM(AF464:AQ464)","v":0},null,null,null,null,462]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G465:R465)","v":0},{"$f":"SUM(T465:AE465)","v":0},{"$f":"SUM(AF465:AQ465)","v":0},null,null,null,null,463]
[null,811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T464:T465)","v":0},0,0,{"$f":"SUM(W464:W465)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF464:AF465)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G466:R466)","v":0},{"$f":"SUM(T466:AE466)","v":0},{"$f":"SUM(AF466:AQ466)","v":0},null,null,null,null,464]
[null,812,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,813,null,null,"Utah",null,{"$f":"G470*(G214/G216)","v":2296993.4868993848},{"$f":"H470*(H214/H216)","v":2619458.5621019588},2421140.6000970448,2126639.4526719474,2413020.1409106888,2223155.7893237672,2397786.7285261615,2149786.8191746012,2097883.6829810878,2565713.397036239,2626923.1295625167,2136467.2880688566,null,{"$f":"G468*(1+$AY$264)","v":2358871.6237685527},{"$f":"H468*(1+$AY$264)","v":2690023.5055174725},{"$f":"I468*(1+$AY$264)","v":2486363.1052050302},{"$f":"J468*(1+$AY$264)","v":2183928.4645365123},2478023.8909861329,2283044.8308024839,2462380.10949003,2207699.3921945551,2154398.0503101512,2634830.5128027149,2697689.159106323,2194021.0495495112,{"$f":"T468*(1+$AZ$264)","v":2422340.138131808},2762402.0927102203,2553261.943982387,2242689.905270753,2544698.3523399378,2344473.1265078043,2528633.6545207184,2267100.4207080929,2212364.9367750566,2705724.0606166469,2770274.0006963024,2253054.0444329497,null,null,{"$f":"SUM(G468:R468)","v":28074969.077354256},{"$f":"SUM(T468:AE468)","v":28831273.694269471},{"$f":"SUM(AF468:AQ468)","v":29607016.676692672},null,null,null,null,466]
[null,814,null,null,"Wyoming",null,{"$f":"G470-G468","v":91107.286874209996},{"$f":"H470-H468","v":108872.17998333042},98609.917639589868,87202.970286695287,95378.94831790356,89391.47674510302,97976.457847393118,92731.026089728344,85515.927070737816,105819.62810971215,95540.971144203562,46672.969446805771,null,93561.603440249019,111805.06059125367,101266.34571183333,89552.109438187574,97948.338110305282,91799.571528356886,100615.82130367392,95229.084163085834,87819.61938417131,108670.27678110042,98114.725629269378,47930.280975110705,96079.000280315158,114813.3214149961,103991.04868106813,91961.625618240243,100583.76576205649,94269.558604118109,103323.0210661522,97791.346744526556,90182.520662094685,111594.19216218473,100754.63015400122,49219.907632132279,null,null,{"$f":"SUM(G469:R469)","v":1094819.7595554129},{"$f":"SUM(T469:AE469)","v":1124312.837056597},{"$f":"SUM(AF469:AQ469)","v":1154563.9387818859},null,null,null,null,467]
[null,815,null,null,"Total",null,2388100.7737735948,2728330.7420852892,2519750.5177366347,2213842.4229586427,2508399.0892285923,2312547.2660688702,2495763.1863735546,2242517.8452643296,2183399.6100518256,2671533.0251459512,2722464.1007067203,2183140.2575156623,null,{"$f":"SUM(T468:T469)","v":2452433.2272088015},2801828.566108726,2587629.4509168635,{"$f":"SUM(W468:W469)","v":2273480.5739746997},2575972.2290964383,2374844.4023308409,2562995.930793704,2302928.4763576412,2242217.6696943226,2743500.7895838153,2795803.8847355926,2241951.330524622,{"$f":"SUM(AF468:AF469)","v":2518419.1384121231},2877215.4141252162,2657252.9926634552,2334651.5308889933,2645282.1181019945,2438742.6851119222,2631956.6755868704,2364891.7674526195,2302547.4574371511,2817318.2527788314,2871028.6308503035,2302273.9520650818,null,null,{"$f":"SUM(G470:R470)","v":29169788.836909667},{"$f":"SUM(T470:AE470)","v":29955586.53132607},{"$f":"SUM(AF470:AQ470)","v":30761580.615474563},null,null,null,null,468]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G472*(1+$AY$264)","v":0},{"$f":"H472*(1+$AY$264)","v":0},{"$f":"I472*(1+$AY$264)","v":0},{"$f":"J472*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T472*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0},null,null,null,null,470]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0},null,null,null,null,471]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T472:T473)","v":0},0,0,{"$f":"SUM(W472:W473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0},null,null,null,null,472]
[null,820,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G476*(1+$AY$264)","v":0},{"$f":"H476*(1+$AY$264)","v":0},{"$f":"I476*(1+$AY$264)","v":0},{"$f":"J476*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T476*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G476:R476)","v":0},{"$f":"SUM(T476:AE476)","v":0},{"$f":"SUM(AF476:AQ476)","v":0},null,null,null,null,474]
[null,822,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G477:R477)","v":0},{"$f":"SUM(T477:AE477)","v":0},{"$f":"SUM(AF477:AQ477)","v":0},null,null,null,null,475]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T476:T477)","v":0},0,0,{"$f":"SUM(W476:W477)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF476:AF477)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G478:R478)","v":0},{"$f":"SUM(T478:AE478)","v":0},{"$f":"SUM(AF478:AQ478)","v":0},null,null,null,null,476]
[null,824,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477]
[null,825,null,null,"Utah",null,{"$f":"G482*(G226/G228)","v":-111517.99524831523},{"$f":"H482*(H226/H228)","v":-75185.520012466732},-697724.56195551611,-312193.93772022007,-245784.1982007336,-238136.618800233,26259.77354910662,-39718.430486417303,117583.3871246404,-112905.34500847153,133199.98777950159,513943.6131550218,null,{"$f":"G480*(1+$AY$264)","v":-114522.15081632478},{"$f":"H480*(1+$AY$264)","v":-77210.92405668585},{"$f":"I480*(1+$AY$264)","v":-716520.3905845047},{"$f":"J480*(1+$AY$264)","v":-320604.05264573201},-252405.31765243621,-244551.72201046129,26967.179064660941,-40788.395417482308,120750.93677749562,-115946.87404699111,136788.22915754627,527788.612463561,{"$f":"T480*(1+$AZ$264)","v":-117603.51849261422},-79288.3845649703,-735799.30523299426,-329230.32239065139,-259196.6115776191,-251131.70471260717,27692.766152383629,-41885.860338558756,123999.89805542864,-119066.57575804449,140468.69468162596,541989.45272691944,null,null,{"$f":"SUM(G480:R480)","v":-1042179.8458241033},{"$f":"SUM(T480:AE480)","v":-1070254.8697673543},{"$f":"SUM(AF480:AQ480)","v":-1099051.4714517021},null,null,null,null,478]
[null,826,null,null,"Wyoming",null,{"$f":"G482-G480","v":-6276.1255668416125},{"$f":"H482-H480","v":-3186.4265494776191},-42057.200610095053,-17359.150628242758,-13501.264575344627,-13674.81900478818,1645.7917146059372,-1550.9282666563158,5860.6908537899726,-5654.0335671046487,8152.9203266921686,30265.321697566076,null,-6445.196554220568,-3272.2649026452104,-43190.169088468239,-17826.784474238928,-13864.971787430692,-14043.201556530455,1690.1272887185116,-1592.7083379128369,6018.5705486463221,-5806.3461726577598,8372.5498218282064,31080.631679537055,-6618.6129648271035,-3360.3094532181294,-44352.256859384528,-18306.43733667249,-14238.026917760675,-14421.052191010001,1735.6023654538812,-1635.5622308516142,6180.5080307305552,-5962.5734814032066,8597.8241832090171,31916.89656919656,null,null,{"$f":"SUM(G481:R481)","v":-57335.224175896656},{"$f":"SUM(T481:AE481)","v":-58879.763535374601},{"$f":"SUM(AF481:AQ481)","v":-60464.000286537746},null,null,null,null,479]
[null,827,null,null,"Total",null,-117794.12081515684,-78371.946561944351,-739781.76256561116,-329553.08834846283,-259285.46277607823,-251811.43780502118,27905.565263712557,-41269.358753073619,123444.07797843037,-118559.37857557618,141352.90810619376,544208.93485258787,null,{"$f":"SUM(T480:T481)","v":-120967.34737054535},-80483.188959331063,-759710.55967297289,{"$f":"SUM(W480:W481)","v":-338430.83711997094},-266270.2894398669,-258594.92356699175,28657.306353379452,-42381.103755395146,126769.50732614195,-121753.22021964888,145160.77897937447,558869.24414309801,{"$f":"SUM(AF480:AF481)","v":-124222.13145744133},-82648.694018188427,-780151.56209237874,-347536.75972732389,-273434.63849537977,-265552.75690361718,29428.368517837509,-43521.422569410373,130180.4060861592,-125029.1492394477,149066.51886483497,573906.34929611604,null,null,{"$f":"SUM(G482:R482)","v":-1099515.0699999998},{"$f":"SUM(T482:AE482)","v":-1129134.6333027286},{"$f":"SUM(AF482:AQ482)","v":-1159515.47173824},null,null,null,null,480]
[null,828,928,"Regulatory Commision Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G484*(1+$AY$264)","v":0},{"$f":"H484*(1+$AY$264)","v":0},{"$f":"I484*(1+$AY$264)","v":0},{"$f":"J484*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T484*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G484:R484)","v":0},{"$f":"SUM(T484:AE484)","v":0},{"$f":"SUM(AF484:AQ484)","v":0},null,null,null,null,482]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0},null,null,null,null,483]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T484:T485)","v":0},0,0,{"$f":"SUM(W484:W485)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF484:AF485)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0},null,null,null,null,484]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G488*(1+$AY$264)","v":0},{"$f":"H488*(1+$AY$264)","v":0},{"$f":"I488*(1+$AY$264)","v":0},{"$f":"J488*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T488*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0},null,null,null,null,486]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0},null,null,null,null,487]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T488:T489)","v":0},0,0,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0},null,null,null,null,488]
[null,836,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
[null,837,null,null,"Utah",null,{"$f":"G494*(G246/G248)","v":12266.859217155703},{"$f":"H494*(H246/H248)","v":14090.578705265014},12599.533868844137,12115.58403868471,10311.132677339119,14287.570114036806,13562.401439388359,11010.499769620674,7816.2703378112101,10962.770344231596,4739.2480105881459,7981.56245443029,null,{"$f":"G492*(1+$AY$264)","v":12597.31308997821},{"$f":"H492*(1+$AY$264)","v":14470.161304285402},{"$f":"I492*(1+$AY$264)","v":12938.949581457433},{"$f":"J492*(1+$AY$264)","v":12441.962747057809},10588.901718794172,14672.459415676749,13927.755602265806,11307.108887421091,8026.8309025354783,11258.09369089955,4866.9174353073076,8196.5757824183129,{"$f":"T492*(1+$AZ$264)","v":12936.260211446554},14859.499847055449,13287.088877840246,12776.729965147084,10873.809915602566,15067.241052703866,14302.50001293368,11611.341383838875,8242.8032459625829,11561.007369594021,4997.8681899117846,8417.1153329958106,null,null,{"$f":"SUM(G492:R492)","v":131744.01097739575},{"$f":"SUM(T492:AE492)","v":135293.03015809733},{"$f":"SUM(AF492:AQ492)","v":138933.26540503252},null,null,null,null,490]
[null,838,null,null,"Wyoming",null,{"$f":"G494-G492","v":363.2371441168998},{"$f":"H494-H492","v":2034.1621290052772},529.53855211832524,907.26315812383837,347.15313411634997,475.17510116626909,484.33235518511901,373.70001172109551,267.1551187663681,364.89654845371115,169.98298688721661,266.22664253029325,null,373.0222992981499,2088.9599172230287,543.8036596131268,931.70369493638327,356.50500614817219,487.9757251621503,497.37966417194855,383.76702349329759,274.35194413770984,374.72640591612139,174.56211633970597,273.39845591098577,383.05895026391784,2145.1661054592155,558.43540558572283,956.7723967464018,366.09723782169533,501.10534782126484,510.76231206232222,394.09277526261815,281.73374064229137,384.8089080906916,179.25893751324938,280.75459757254691,null,null,{"$f":"SUM(G493:R493)","v":6582.8228821907633},{"$f":"SUM(T493:AE493)","v":6760.1559123507814},{"$f":"SUM(AF493:AQ493)","v":6942.0467148419375},null,null,null,null,491]
[null,839,null,null,"Total",null,12630.096361272603,16124.740834270291,13129.072420962462,13022.847196808549,10658.285811455469,14762.745215203075,14046.733794573478,11384.199781341769,8083.4254565775782,11327.666892685307,4909.2309974753625,8247.7890969605833,null,{"$f":"SUM(T492:T493)","v":12970.335389276361},16559.121221508431,13482.753241070559,{"$f":"SUM(W492:W493)","v":13373.666441994192},10945.406724942344,15160.435140838899,14425.135266437755,11690.875910914388,8301.1828466731877,11632.820096815671,5041.479551647014,8469.9742383292978,{"$f":"SUM(AF492:AF493)","v":13319.319161710471},17004.665952514664,13845.524283425968,13733.502361893487,11239.907153424261,15568.346400525132,14813.262324996003,12005.434159101493,8524.536986604875,11945.816277684713,5177.1271274250339,8697.8699305683567,null,null,{"$f":"SUM(G494:R494)","v":138326.83385958654},{"$f":"SUM(T494:AE494)","v":142053.18607044811},{"$f":"SUM(AF494:AQ494)","v":145875.31211987446},null,null,null,null,492]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G496*(1+$AY$264)","v":0},{"$f":"H496*(1+$AY$264)","v":0},{"$f":"I496*(1+$AY$264)","v":0},{"$f":"J496*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T496*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0},null,null,null,null,494]
[null,842,null,null,"Wyoming",null,{"$f":"G498-G496","v":0},{"$f":"H498-H496","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0},null,null,null,null,495]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T496:T497)","v":0},0,0,{"$f":"SUM(W496:W497)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0},null,null,null,null,496]
[null,844,932,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497]
[null,845,null,null,"Utah",null,{"$f":"G502*(G246/G248)","v":44398.581209343756},{"$f":"H502*(H246/H248)","v":50999.338286806858},45602.661428885382,43851.056926444246,37320.03876712855,51712.327561817496,49087.657324563683,39851.322944449123,28290.15212485347,39678.571408648604,17153.199848828739,28888.409211941664,null,{"$f":"G500*(1+$AY$264)","v":45594.623557977975},{"$f":"H500*(1+$AY$264)","v":52373.196790431888},{"$f":"I500*(1+$AY$264)","v":46831.140195407235},{"$f":"J500*(1+$AY$264)","v":45032.349654450598},38325.394019533836,53105.393106384079,50410.017529692646,40924.867832424701,29052.253504424316,40747.462585920352,17615.285637945522,29666.626890548152,{"$f":"T500*(1+$AZ$264)","v":46821.406309111146},53782.365886049141,48091.193037702767,46244.003693634157,39356.588679004155,54534.262897845685,51766.364729513465,42026.0047216323,29833.942236549829,41843.826155833071,18089.247848631087,30464.846139081892,null,null,{"$f":"SUM(G500:R500)","v":476833.31704371155},{"$f":"SUM(T500:AE500)","v":489678.6113051413},{"$f":"SUM(AF500:AQ500)","v":502854.05233458872},null,null,null,null,498]
[null,846,null,null,"Wyoming",null,{"$f":"G502-G500","v":1314.6978827938001},{"$f":"H502-H500","v":7362.4316443857679},1916.6079917851384,3283.7416889787128,1256.4835337465265,1719.8453120162667,1752.9890107424944,1352.5671098538005,966.93929766895235,1320.703918805375,615.23518888715262,963.5787775196186,null,1350.1142024294872,7560.766361301381,1968.2390183059449,3372.2015905119547,1290.331631496239,1766.1757975913008,1800.2123461831591,1389.003579188872,992.98743517852006,1356.2820335530139,631.80885678904826,989.53638681178472,1386.4407840821302,7764.1986310205912,2021.1970534719687,3462.9350678774026,1325.0496851884297,1813.6970585399451,1848.6494048171928,1426.3765301914027,1019.7050558650894,1392.774568737977,648.80849725184021,1016.1611525457465,null,null,{"$f":"SUM(G501:R501)","v":23825.821357183606},{"$f":"SUM(T501:AE501)","v":24467.659239340705},{"$f":"SUM(AF501:AQ501)","v":25125.993489589717},null,null,null,null,499]
[null,847,null,null,"Total",null,45713.279092137556,58361.769931192626,47519.26942067052,47134.798615422958,38576.522300875076,53432.172873833762,50840.646335306177,41203.890054302923,29257.091422522422,40999.275327453979,17768.435037715892,29851.987989461282,null,{"$f":"SUM(T500:T501)","v":46944.737760407465},59933.963151733267,48799.379213713182,{"$f":"SUM(W500:W501)","v":48404.551244962553},39615.725651030072,54871.568903975378,52210.229875875804,42313.871411613574,30045.240939602834,42103.744619473364,18247.094494734571,30656.163277359938,{"$f":"SUM(AF500:AF501)","v":48207.847093193275},61546.564517069732,50112.390091174733,49706.938761511556,40681.638364192586,56347.959956385632,53615.01413433066,43452.381251823703,30853.647292414917,43236.60072457105,18738.056345882927,31481.00729162764,null,null,{"$f":"SUM(G502:R502)","v":500659.13840089517},{"$f":"SUM(T502:AE502)","v":514146.27054448205},{"$f":"SUM(AF502:AQ502)","v":527980.04582417838},null,null,null,null,500]
[null,{"$f":"+B502+1","v":848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":2961836.9331780802},{"$f":"SUM(H456:H502)/2","v":3296577.7956794165},2415397.9839674616,2451752.0673889057,2840212.6896473137,2663561.2392916381,3165359.1277255043,2787940.2760552391,2863235.250509053,3133212.460307572,3404278.397683633,{"$f":"SUM(R456:R502)/2","v":3431960.009007486},null,{"$f":"SUM(T456:T502)/2","v":3041625.1224701367},3385383.4859020147,2480465.7901662509,{"$f":"SUM(W456:W502)/2","v":2517799.2072090297},2916724.4736597184,2735314.2537709163,3250629.9508525906,2863043.9065046581,2940367.2335686926,3217617.2923477381,3495985.4076660462,3524412.7270400194,{"$f":"SUM(AF456:AF502)/2","v":3123464.0092615755},3476471.6393373534,2547205.9539989978,2585543.87526826,2995202.7457644036,2808911.4475538163,3338092.3848597915,2940077.833010721,3019481.644932399,3304191.4777663448,3590049.4499074356,3619241.6433465406,null,null,{"$f":"SUM(G505:R505)","v":35415324.230441302},{"$f":"SUM(T505:AE505)","v":36369368.851157814},{"$f":"SUM(AF505:AQ505)","v":37347934.105007641},null,null,null,null,503]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":2854225.1780190356},3162369.8135559736,2337202.3436158067,2360786.7047797651,2738679.3691363819,2567877.1567517295,3044341.4180820924,2677309.0802558386,2753389.0206741886,3013862.1185527835,3282629.0599341551,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":3331644.0065998165},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":2931114.4409743659},3247560.1082913247,2400163.6568864058,{"$f":"+W500+W496+W492+W488+W484+W480+W476+W472+W468+W464+W460+W456","v":2424383.3512963657},2812455.9722528933,2637052.5615036078,3126352.1751952292,2749432.4444072819,2827561.8834389518,3095051.8013883005,3371058.9886299917,3421394.336766406,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":3009979.893898047},3334939.9441847797,2464743.1871992461,2489614.5440426515,2888128.7644779235,2708005.8964328994,3210470.7537293877,2823409.5065035555,2903641.1198856258,3178328.2025845647,3461761.7228031326,3513451.4090620568,null,null,{"$f":"SUM(G506:R506)","v":34124315.269957565},{"$f":"SUM(T506:AE506)","v":35043581.721031122},{"$f":"SUM(AF506:AQ506)","v":35986474.944803871},null,null,null,null,504]
[null,852,null,"Total Wyoming Distribution",null,null,107611.75515904407,134207.98212344293,78195.640351655078,90965.362609140677,101533.32051093153,95684.082539908923,121017.70964341055,110631.19579940072,109846.2298348638,119350.34175478903,121649.33774947758,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":100316.0024076683},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":110510.68149577093},137823.37761068883,80302.133279845031,93415.855912663261,104268.50140682394,98261.692267308477,124277.77565736185,113611.46209737603,112805.3501297406,122565.49095943643,124926.41903605398,103018.3902736124,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":113484.11536352926},141531.69515257413,82462.766799752077,95929.331225608228,107073.98128647992,100905.55112091659,127621.63113040417,116668.32650716441,115840.52504677288,125863.27518178023,128287.72710430424,105790.23428448502,null,null,{"$f":"SUM(G507:R507)","v":1291008.9604837331},{"$f":"SUM(T507:AE507)","v":1325787.1301266819},{"$f":"SUM(AF507:AQ507)","v":1361459.1602037714},null,null,null,null,505]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":6198640.6310922634},{"$f":"H267+H370+H423+H451+H505","v":6276611.6399667254},5895277.0848584361,5132115.4347882625,5933435.911255247,5570272.0460309759,6268614.5528917257,6069568.3038383741,5789032.9095427059,6206748.945028929,6782058.5626087105,{"$f":"R267+R370+R423+R451+R505","v":7032818.1035950221},null,{"$f":"T267+T370+T423+T451+T505","v":6365624.2710377388},6445695.7215488367,6054088.4896007935,{"$f":"W267+W370+W423+W451+W505","v":5270368.21744237},6093275.2671415769,5720328.2207779363,6437483.2029319517,6233074.8964272132,5944982.2288419697,6373951.0128290839,6964758.7532645836,7222273.4432258029,{"$f":"AF267+AF370+AF423+AF451+AF505","v":6536899.6856921334},6619125.5629026927,6216981.6281620078,5412174.3409879915,6257222.7770081777,5874241.1044570208,6610692.0757724978,6400783.8974618344,6104939.7213051431,6545450.4693201166,7152154.661763397,7416598.1199686648,null,null,{"$f":"SUM(G508:R508)","v":73155194.125497386},{"$f":"SUM(T508:AE508)","v":75125903.725069851},{"$f":"SUM(AF508:AQ508)","v":77147264.044801682},null,null,null,null,506]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
[null,855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,856,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513]
[null,617,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G10-G264","v":0},{"$f":"H10-H264","v":-12.58},-3240,-6.24,-5.79,-3104.89,-5.78,0,-6.66,-4479.99,0,-4364.49,null,{"$f":"G518*(1+$AY518)","v":0},{"$f":"H518*(1+$AY518)","v":-12.695107},{"$f":"I518*(1+$AY518)","v":-3269.6460000000002},{"$f":"J518*(1+$AY518)","v":-6.2970959999999998},-5.8429785000000001,-3133.2997434999997,-5.8328870000000004,0,-6.7209390000000004,-4520.9819084999999,0,-4404.4250834999993,{"$f":"T518*(1+$AZ$518)","v":0},-12.81164808226,-3299.6613502800001,-6.35490334128,-5.89661704263,-3162.0634351453295,-5.8864329026600002,0,-6.7826372200199998,-4562.4845224200299,0,-4444.8577057665289,null,null,{"$f":"SUM(G518:R518)","v":-15226.42},{"$f":"SUM(T518:AE518)","v":-15365.741742999999},{"$f":"SUM(AF518:AQ518)","v":-15506.799252200737},9.1500000000000001E-3,9.1800000000000007E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA518,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA518,0)","v":9.1800000000000007E-3},516]
[null,620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"G11-G265","v":-51914.53},-52188.160000000003,-42208.800000000003,-31355.73,-20288.5,-12262.41,-6194.82,-5826.21,-8241.9699999999993,-8821.9,-26154.53,-62505.4,null,-52389.547949499996,-52665.681664000003,-42595.010520000003,-31642.6349295,-20474.139775,-12374.6110515,-6251.5026029999999,-5879.5198215,-8317.3840254999996,-8902.6203850000002,-26393.843949499998,-63077.324410000001,{"$f":"T519*(1+$AZ$519)","v":-52870.483999676406},-53149.152621675523,-42986.032716573602,-31933.11431815281,-20662.092378134497,-12488.20998095277,-6308.8913968955394,-5933.4938134613694,-8393.7376108540884,-8984.346440134299,-26636.139436956408,-63656.374248083797,null,null,{"$f":"SUM(G519:R519)","v":-327962.96000000002},{"$f":"SUM(T519:AE519)","v":-330963.821084},{"$f":"SUM(AF519:AQ519)","v":-334002.06896155106},{"$f":"AW518","v":9.1500000000000001E-3},{"$f":"AX518","v":9.1800000000000007E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA519,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA519,0)","v":9.1800000000000007E-3},517]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518]
[null,622,null,"Total Production Expenses",null,null,{"$f":"G13-G267","v":-51914.53},-52200.740000000005,-45448.800000000003,-31361.97,-20294.29,-15367.3,-6200.5999999999995,-5826.21,-8248.6299999999992,-13301.89,-26154.53,-66869.89,null,{"$f":"SUM(T518:T519)","v":-52389.547949499996},-52678.376771000003,-45864.656520000004,{"$f":"SUM(W518:W519)","v":-31648.932025499998},-20479.9827535,-15507.910795,-6257.3354899999995,-5879.5198215,-8324.1049645000003,-13423.6022935,-26393.843949499998,-67481.7494935,{"$f":"SUM(AF518:AF519)","v":-52870.483999676406},-53161.96426975778,-46285.694066853604,-31939.469221494088,-20667.988995177126,-15650.2734160981,-6314.7778297981995,-5933.4938134613694,-8400.5202480741082,-13546.83096255433,-26636.139436956408,-68101.231953850322,null,null,{"$f":"SUM(G521:R521)","v":-343189.38},{"$f":"SUM(T521:AE521)","v":-346329.56282699999},{"$f":"SUM(AF521:AQ521)","v":-349508.86821375176},null,null,null,null,519]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520]
[null,624,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,626,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523]
[null,627,null,null,"Utah",null,{"$f":"G18-G272","v":641123.75866494444},386996.0427301561,388685.48574964132,236269.2259455052,359852.1725893179,370415.89070397866,438985.2401693702,443898.30684271763,402430.93455486052,334936.59198465454,373747.70936611574,423585.25614949682,null,{"$f":"G526*(1+$AY526)","v":666127.58525287721},{"$f":"H526*(1+$AY526)","v":402088.88839663216},{"$f":"I526*(1+$AY526)","v":403844.21969387733},{"$f":"J526*(1+$AY526)","v":245483.72575737987},373886.40732030128,384862.11044143379,456105.66453597561,461210.34080958361,418125.74100250006,347999.11907205603,388323.87003139424,440105.08113932714,{"$f":"T526*(1+$AZ$526)","v":682114.64729894628},411739.02171815134,413536.48096653039,251375.335175557,382859.68109598855,394098.80109202821,467052.20048483904,472279.38898901362,428160.75878656009,356351.09792978538,397643.64291214768,450667.60308667098,null,null,{"$f":"SUM(G526:R526)","v":4800926.6154507594},{"$f":"SUM(T526:AE526)","v":4988162.7534533376},{"$f":"SUM(AF526:AQ526)","v":5107878.6595362183},3.9E-2,2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA526,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA526,0)","v":2.4E-2},524]
[null,628,null,null,"Wyoming",null,38142.604738478658,26903.832514832247,26381.360648605245,18503.618839953484,27337.847691833478,23936.759041854879,28908.111316501323,28244.976945750619,27939.554638933492,25492.392806717144,29650.756576957305,29445.782647731183,null,39630.166323279322,27953.081982910702,27410.233713900849,19225.259974711669,28404.023751814981,24870.292644487217,30035.527657844872,29346.531046634893,29029.197269851895,26486.596126179109,30807.136083458638,30594.168170992696,{"$f":"T527*(1+$AZ$527)","v":40581.29031503803},28623.95595050056,28068.079323034468,19686.666214104749,29085.720321858542,25467.179667954912,30756.380321633151,30050.847791754131,29725.898004328341,27122.274433207407,31546.507349461644,31328.42820709652,null,null,{"$f":"SUM(G527:R527)","v":330887.59840814903},{"$f":"SUM(T527:AE527)","v":343792.21474606689},{"$f":"SUM(AF527:AQ527)","v":352043.22789997247},3.9E-2,{"$f":"AX526","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA527,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA527,0)","v":2.4E-2},525]
[null,629,null,null,"Total",null,{"$f":"SUM(G526:G527)","v":679266.36340342311},{"$f":"SUM(H526:H527)","v":413899.87524498836},415066.84639824659,254772.84478545867,387190.0202811514,394352.64974583354,467893.35148587154,472143.28378846822,430370.48919379403,360428.98479137168,403398.46594307304,453031.03879722802,null,{"$f":"SUM(T526:T527)","v":705757.75157615659},430041.97037954285,431254.45340777817,{"$f":"SUM(W526:W527)","v":264708.98573209153},402290.43107211625,409732.40308592102,486141.19219382049,490556.87185621849,447154.93827235198,374485.71519823512,419131.00611485285,470699.24931031984,{"$f":"SUM(AF526:AF527)","v":722695.93761398434},440362.9776686519,441604.56028956483,271062.00138966175,411945.40141784708,419565.98075998313,497808.58080647216,502330.23678076774,457886.65679088846,383473.37236299278,429190.15026160935,481996.0312937675,null,null,{"$f":"SUM(G528:R528)","v":5131814.2138589071},{"$f":"SUM(T528:AE528)","v":5331954.9681994049},{"$f":"SUM(AF528:AQ528)","v":5459921.8874361916},{"$f":"AW526","v":3.9E-2},{"$f":"AX526","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA528,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA528,0)","v":2.4E-2},526]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528]
[null,632,null,null,"Utah",null,{"$f":"G23-G277","v":18556.044520209987},22868.891463278484,22647.821587400271,24590.565790797991,49054.505617319854,25098.778951066553,24518.172544917034,207499.50194037572,25517.924973287249,-24316.101475470936,241451.64610015985,89144.842576758005,null,{"$f":"G531*(1+$AY531)","v":19279.730256498176},{"$f":"H531*(1+$AY531)","v":23760.778230346343},{"$f":"I531*(1+$AY531)","v":23531.08662930888},{"$f":"J531*(1+$AY531)","v":25549.59785663911},50967.631336395323,26077.631330158147,25474.381274168794,215591.98251605037,26513.124047245448,-25264.429433014302,250868.26029806607,92621.491437251563,{"$f":"T531*(1+$AZ$531)","v":19144.772144702689},23594.452782733919,23366.369022903717,25370.750671642636,50610.857917040557,25895.08791084704,25296.060605249611,214082.83863843803,26327.532178914731,-25087.5784269832,249112.18247597961,91973.1409971908,null,null,{"$f":"SUM(G531:R531)","v":726632.59459009999},{"$f":"SUM(T531:AE531)","v":754971.26577911386},{"$f":"SUM(AF531:AQ531)","v":749686.46691866021},3.9E-2,-7.0000000000000001E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA531,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA531,0)","v":-7.0000000000000001E-3},529]
[null,633,null,null,"Wyoming",null,566.65692055820364,708.31951343418814,348.10188151898478,286.2395149013285,296.09584157500751,361.81560115664865,250.49477670535293,292.90645214637334,304.64235739504323,218.45025417092671,1567.2410788204706,2157.3960060930849,null,588.75654045997351,735.94397445812137,361.67785489822518,297.40285598248028,307.64357939643276,375.92640960175794,260.26407299686167,304.32980378008187,316.52340933344988,226.96981408359284,1628.3634808944689,2241.5344503307151,{"$f":"T532*(1+$AZ$532)","v":584.6352446767537},730.79236663691449,359.14610991393761,295.32103599060292,305.49007434065771,373.29492473454565,258.44222448588363,302.19949515362129,314.30774546811574,225.38102538500769,1616.9649365282075,2225.8437091783999,null,null,{"$f":"SUM(G532:R532)","v":7358.3601984756124},{"$f":"SUM(T532:AE532)","v":7645.3362462161613},{"$f":"SUM(AF532:AQ532)","v":7591.818892492648},{"$f":"AW531","v":3.9E-2},{"$f":"AX531","v":-7.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA532,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA532,0)","v":-7.0000000000000001E-3},530]
[null,634,null,null,"Total",null,{"$f":"SUM(G531:G532)","v":19122.701440768193},{"$f":"SUM(H531:H532)","v":23577.210976712671},22995.923468919256,24876.805305699319,49350.60145889486,25460.594552223203,24768.667321622386,207792.40839252208,25822.56733068229,-24097.65122130001,243018.88717898031,91302.238582851089,null,{"$f":"SUM(T531:T532)","v":19868.48679695815},24496.722204804464,23892.764484207106,{"$f":"SUM(W531:W532)","v":25847.00071262159},51275.274915791757,26453.557739759905,25734.645347165657,215896.31231983044,26829.647456578899,-25037.459618930709,252496.62377896055,94863.025887582276,{"$f":"SUM(AF531:AF532)","v":19729.407389379441},24325.245149370832,23725.515132817654,25666.07170763324,50916.347991381212,26268.382835581586,25554.502829735495,214385.03813359165,26641.839924382846,-24862.197401598194,250729.14741250782,94198.9847063692,null,null,{"$f":"SUM(G533:R533)","v":733990.95478857565},{"$f":"SUM(T533:AE533)","v":762616.60202533007},{"$f":"SUM(AF533:AQ533)","v":757278.28581115277},{"$f":"AW531","v":3.9E-2},{"$f":"AX531","v":-7.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA533,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA533,0)","v":-7.0000000000000001E-3},531]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533]
[null,637,null,null,"Utah",null,{"$f":"G28-G282","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G536*(1+$AY536)","v":0},{"$f":"H536*(1+$AY536)","v":0},{"$f":"I536*(1+$AY536)","v":0},{"$f":"J536*(1+$AY536)","v":0},0,0,0,0,0,0,0,0,{"$f":"T536*(1+$AZ$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},3.2000000000000001E-2,-1.6E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA536,0)","v":3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA536,0)","v":-1.6E-2},534]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"Q537*(1+$AY537)","v":0},{"$f":"R537*(1+$AY537)","v":0},{"$f":"T537*(1+$AZ$537)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":0},{"$f":"SUM(AF537:AQ537)","v":0},{"$f":"AW536","v":3.2000000000000001E-2},{"$f":"AX536","v":-1.6E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA537,0)","v":3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA537,0)","v":-1.6E-2},535]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T536:T537)","v":0},0,0,{"$f":"SUM(W536:W537)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":0},{"$f":"SUM(AF538:AQ538)","v":0},{"$f":"AW536","v":3.2000000000000001E-2},{"$f":"AX536","v":-1.6E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA538,0)","v":3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA538,0)","v":-1.6E-2},536]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538]
[null,642,null,null,"Utah",null,{"$f":"G33-G287","v":0},0,0,0,0,0,1306.26,-1306.26,0,0,0,0,null,{"$f":"G541*(1+$AY541)","v":0},{"$f":"H541*(1+$AY541)","v":0},{"$f":"I541*(1+$AY541)","v":0},{"$f":"J541*(1+$AY541)","v":0},0,0,1146.8962799999999,-1146.8962799999999,0,0,0,0,{"$f":"T541*(1+$AZ$541)","v":0},0,0,0,0,0,1032.2066520000001,-1032.2066520000001,0,0,0,0,null,null,{"$f":"SUM(G541:R541)","v":0},{"$f":"SUM(T541:AE541)","v":0},{"$f":"SUM(AF541:AQ541)","v":0},-0.122,-0.1,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA541,0)","v":-0.122},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA541,0)","v":-0.1},539]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,10.54,28.15,4.83,null,0,0,0,0,0,0,0,0,0,9.2541199999999986,24.715699999999998,4.2407399999999997,{"$f":"T542*(1+$AZ$542)","v":0},0,0,0,0,0,0,0,0,8.3287079999999989,22.244129999999998,3.8166659999999997,null,null,{"$f":"SUM(G542:R542)","v":43.519999999999996},{"$f":"SUM(T542:AE542)","v":38.210560000000001},{"$f":"SUM(AF542:AQ542)","v":34.389503999999995},-0.122,-0.1,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA542,0)","v":-0.122},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA542,0)","v":-0.1},540]
[null,644,null,null,"Total",null,0,0,0,0,0,0,1306.26,-1306.26,0,10.54,28.15,4.83,null,{"$f":"SUM(T541:T542)","v":0},0,0,{"$f":"SUM(W541:W542)","v":0},0,0,1146.8962799999999,-1146.8962799999999,0,9.2541199999999986,24.715699999999998,4.2407399999999997,{"$f":"SUM(AF541:AF542)","v":0},0,0,0,0,0,1032.2066520000001,-1032.2066520000001,0,8.3287079999999989,22.244129999999998,3.8166659999999997,null,null,{"$f":"SUM(G543:R543)","v":43.519999999999996},{"$f":"SUM(T543:AE543)","v":38.210560000000001},{"$f":"SUM(AF543:AQ543)","v":34.389503999999995},{"$f":"AW541","v":-0.122},{"$f":"AX541","v":-0.1},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA543,0)","v":-0.122},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA543,0)","v":-0.1},541]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543]
[null,647,null,null,"Utah",null,{"$f":"G38-G292","v":937532.05321980501},1094199.8777405452,1166782.3458471338,1366290.1468219,1283289.9184037414,1486485.1294664757,1295869.1342607338,1350786.0654021455,1467682.1443569344,1214805.3717293236,1133314.2169274904,1174467.0045477452,null,{"$f":"G546*(1+$AY546)","v":907531.02751677122},{"$f":"H546*(1+$AY546)","v":1059185.4816528477},{"$f":"I546*(1+$AY546)","v":1129445.3107800256},{"$f":"J546*(1+$AY546)","v":1322568.8621235993},1242224.6410148216,1438917.6053235484,1254401.3219643903,1307560.9113092767,1420716.3157375124,1175931.5998339853,1097048.1619858106,1136884.0604022173,{"$f":"T546*(1+$AZ$546)","v":881212.62771878485},1028469.1026849151,1096691.3967674049,1284214.3651220149,1206200.1264253918,1397188.9947691655,1218023.6836274229,1269641.6448813076,1379515.5425811245,1141829.5834387997,1065233.7652882221,1103914.4226505531,null,null,{"$f":"SUM(G546:R546)","v":14971503.408723976},{"$f":"SUM(T546:AE546)","v":14492415.299644805},{"$f":"SUM(AF546:AQ546)","v":14072135.255955108},-3.2000000000000001E-2,-2.9000000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA546,0)","v":-3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA546,0)","v":-2.9000000000000001E-2},544]
[null,648,null,null,"Wyoming",null,24469.162969699413,20752.693791858757,29455.669091268006,26102.224078607658,38860.696377186796,47410.510205804407,33999.85511791148,45521.133218512368,35269.348256847392,41379.071687518357,44941.322421872959,27558.242261209438,null,23686.14975466903,20088.607590519277,28513.087680347428,25266.952908092211,37617.15409311682,45893.373879218663,32911.859754138313,44064.456955519971,34140.729112628273,40054.941393517765,43503.20010437302,26676.378508850736,{"$f":"T547*(1+$AZ$547)","v":22999.251411783629},19506.037970394216,27686.208137617352,24534.211273757537,36526.256624416434,44562.466036721322,31957.4158212683,42786.587703809892,33150.647968362049,38893.348093105749,42241.607301346201,25902.763532094064,null,null,{"$f":"SUM(G547:R547)","v":415719.92947829701},{"$f":"SUM(T547:AE547)","v":402416.89173499157},{"$f":"SUM(AF547:AQ547)","v":390746.80187467678},{"$f":"AW546","v":-3.2000000000000001E-2},{"$f":"AX546","v":-2.9000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA547,0)","v":-3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA547,0)","v":-2.9000000000000001E-2},545]
[null,649,null,null,"Total",null,{"$f":"SUM(G546:G547)","v":962001.21618950437},{"$f":"SUM(H546:H547)","v":1114952.5715324041},1196238.0149384018,1392392.3709005078,1322150.6147809282,1533895.6396722801,1329868.9893786453,1396307.1986206579,1502951.4926137817,1256184.443416842,1178255.5393493634,1202025.2468089547,null,{"$f":"SUM(T546:T547)","v":931217.17727144028},1079274.0892433671,1157958.398460373,{"$f":"SUM(W546:W547)","v":1347835.8150316915},1279841.7951079383,1484810.9792027671,1287313.1817185287,1351625.3682647967,1454857.0448501408,1215986.541227503,1140551.3620901837,1163560.438911068,{"$f":"SUM(AF546:AF547)","v":904211.87913056847},1047975.1406553093,1124377.6049050223,1308748.5763957724,1242726.3830498082,1441751.4608058869,1249981.0994486911,1312428.2325851175,1412666.1905494865,1180722.9315319054,1107475.3725895684,1129817.186182647,null,null,{"$f":"SUM(G548:R548)","v":15387223.338202272},{"$f":"SUM(T548:AE548)","v":14894832.191379797},{"$f":"SUM(AF548:AQ548)","v":14462882.057829786},{"$f":"AW546","v":-3.2000000000000001E-2},{"$f":"AX546","v":-2.9000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA548,0)","v":-3.2000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA548,0)","v":-2.9000000000000001E-2},546]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,651,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548]
[null,652,null,null,"Utah",null,{"$f":"G43-G297","v":246725.22117171841},172248.01816764747,214543.50695520142,78869.401567689711,99089.526048354746,90962.380198100189,96026.428804763971,109622.574112652,77598.981662487684,79937.760233063978,237204.48376060411,152454.63786228013,null,{"$f":"G551*(1+$AY551)","v":253386.80214335478},{"$f":"H551*(1+$AY551)","v":176898.71465817394},{"$f":"I551*(1+$AY551)","v":220336.18164299184},{"$f":"J551*(1+$AY551)","v":80998.875410017325},101764.94325166031,93418.364463448888,98619.142382492588,112582.3836136936,79694.154167374843,82096.079759356697,243609.00482214041,156570.91308456167,{"$f":"T551*(1+$AZ$551)","v":253133.41534121142},176721.81594351577,220115.84546134886,80917.876534607305,101663.17830840865,93324.946098985441,98520.523240110095,112469.8012300799,79614.46001320747,82013.983679597339,243365.39581731826,156414.34217147712,null,null,{"$f":"SUM(G551:R551)","v":1655282.9205445638},{"$f":"SUM(T551:AE551)","v":1699975.559399267},{"$f":"SUM(AF551:AQ551)","v":1698275.5838398677},2.7E-2,-1E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA551,0)","v":2.7E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA551,0)","v":-1E-3},549]
[null,653,null,null,"Wyoming",null,7298.7285154217661,5088.3526119502694,6194.9288526477594,2305.1630581097688,2708.0583210034674,2703.6505674673926,2830.984533308836,3298.4774185009501,2201.6268706405772,2393.9726444375319,6666.1494087538213,4488.8316568029131,null,7495.7941853381535,5225.7381324729258,6362.1919316692483,2367.4024606787325,2781.1758956705607,2776.6491327890121,2907.4211157081745,3387.5363088004756,2261.0707961478724,2458.6099058373452,6846.1354427901742,4610.030111536591,{"$f":"T552*(1+$AZ$552)","v":7488.2983911528154},5220.5123943404533,6355.8297397375791,2365.0350582180536,2778.3947197748903,2773.8724836562233,2904.5136945924664,3384.1487724916751,2258.8097253517244,2456.1512959315078,6839.2893073473842,4605.4200814250544,null,null,{"$f":"SUM(G552:R552)","v":48178.924459045054},{"$f":"SUM(T552:AE552)","v":49479.755419439258},{"$f":"SUM(AF552:AQ552)","v":49430.27566401982},{"$f":"AW551","v":2.7E-2},{"$f":"AX551","v":-1E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA552,0)","v":2.7E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA552,0)","v":-1E-3},550]
[null,654,null,null,"Total",null,{"$f":"SUM(G551:G552)","v":254023.94968714018},{"$f":"SUM(H551:H552)","v":177336.37077959775},220738.43580784916,81174.564625799481,101797.58436935821,93666.030765567586,98857.413338072802,112921.05153115295,79800.608533128267,82331.732877501505,243870.63316935793,156943.46951908304,null,{"$f":"SUM(T551:T552)","v":260882.59632869295},182124.45279064687,226698.37357466109,{"$f":"SUM(W551:W552)","v":83366.277870696053},104546.11914733087,96195.013596237899,101526.56349820076,115969.91992249408,81955.22496352272,84554.689665194048,250455.14026493058,161180.94319609826,{"$f":"SUM(AF551:AF552)","v":260621.71373236424},181942.32833785622,226471.67520108644,83282.91159282536,104441.57302818354,96098.818582641659,101425.03693470256,115853.95000257158,81873.269738559189,84470.134975528839,250204.68512466564,161019.76225290218,null,null,{"$f":"SUM(G553:R553)","v":1703461.8450036091},{"$f":"SUM(T553:AE553)","v":1749455.3148187064},{"$f":"SUM(AF553:AQ553)","v":1747705.8595038874},{"$f":"AW551","v":2.7E-2},{"$f":"AX551","v":-1E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA553,0)","v":2.7E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA553,0)","v":-1E-3},551]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,656,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553]
[null,657,null,null,"Utah",null,{"$f":"G48-G302","v":37515.091866511822},30830.719097525289,35013.628887507279,31129.060246341513,40067.239843138756,32870.715860931639,38305.886581827945,42226.005215560115,40513.898727868742,45402.09975346236,45065.803306419548,65070.700371407147,null,{"$f":"G556*(1+$AY556)","v":38265.393703842063},{"$f":"H556*(1+$AY556)","v":31447.333479475794},{"$f":"I556*(1+$AY556)","v":35713.901465257426},{"$f":"J556*(1+$AY556)","v":31751.641451268344},40868.584640001529,33528.13017815027,39072.004313464502,43070.525319871318,41324.176702426121,46310.141748531605,45967.119372547939,66372.114378835293,{"$f":"T556*(1+$AZ$556)","v":37844.474373099802},31101.412811201561,35321.048549139596,31402.373395304392,40419.030208961514,33159.320746190613,38642.212266016395,42596.749541352736,40869.610758699433,45800.730189297756,45461.481059449914,65642.021120668098,null,null,{"$f":"SUM(G556:R556)","v":484010.84975850215},{"$f":"SUM(T556:AE556)","v":493691.0667536722},{"$f":"SUM(AF556:AQ556)","v":488260.46501938178},0.02,-1.0999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA556,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA556,0)","v":-1.0999999999999999E-2},554]
[null,658,null,null,"Wyoming",null,2726.1394279634351,2536.1362217168844,4210.29803845266,2825.7417538056307,2002.2026454560255,2857.223272806943,2821.2216212248204,3699.2308068697785,2947.6702047187864,3364.7657928554108,3255.244680785745,5019.7489279355977,null,2780.6622165227041,2586.858946151222,4294.5039992217135,2882.2565888817435,2042.2466983651461,2914.3677382630817,2877.6460536493169,3773.2154230071742,3006.6236088131623,3432.0611087125189,3320.3495744014599,5120.1439064943097,{"$f":"T557*(1+$AZ$557)","v":2750.0749321409544},2558.4034977435585,4247.2644552302745,2850.5517664040444,2019.7819846831294,2882.3096931421878,2845.9919470591744,3731.7100533540952,2973.5507491162175,3394.308436516681,3283.8257290830438,5063.8223235228725,null,null,{"$f":"SUM(G557:R557)","v":38265.623394591719},{"$f":"SUM(T557:AE557)","v":39030.935862483559},{"$f":"SUM(AF557:AQ557)","v":38601.595567996235},{"$f":"AW556","v":0.02},{"$f":"AX556","v":-1.0999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA557,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA557,0)","v":-1.0999999999999999E-2},555]
[null,659,null,null,"Total",null,{"$f":"SUM(G556:G557)","v":40241.231294475256},{"$f":"SUM(H556:H557)","v":33366.855319242175},39223.926925959939,33954.802000147145,42069.442488594781,35727.939133738582,41127.108203052761,45925.23602242989,43461.568932587528,48766.865546317771,48321.047987205297,70090.449299342741,null,{"$f":"SUM(T556:T557)","v":41046.055920364764},34034.192425627014,40008.405464479139,{"$f":"SUM(W556:W557)","v":34633.898040150088},42910.831338366675,36442.497916413355,41949.65036711382,46843.740742878494,44330.800311239283,49742.202857244127,49287.468946949397,71492.258285329604,{"$f":"SUM(AF556:AF557)","v":40594.549305240755},33659.816308945119,39568.313004369869,34252.925161708437,42438.812193644641,36041.630439332803,41488.204213075573,46328.45959470683,43843.161507815654,49195.038625814435,48745.306788532958,70705.843444190978,null,null,{"$f":"SUM(G558:R558)","v":522276.47315309389},{"$f":"SUM(T558:AE558)","v":532722.00261615578},{"$f":"SUM(AF558:AQ558)","v":526862.06058737799},{"$f":"AW556","v":0.02},{"$f":"AX556","v":-1.0999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA558,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA558,0)","v":-1.0999999999999999E-2},556]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558]
[null,662,null,null,"Utah",null,{"$f":"G53-G307","v":10823.76565758168},8850.9978001494746,10622.519350001181,8575.0279843830795,9919.370471902279,8716.0787160708715,9188.2238285562198,9274.9226360971807,9401.7924261024455,10579.890887417103,12199.305582450354,14996.311257100897,null,{"$f":"G561*(1+$AY561)","v":11105.183564678804},{"$f":"H561*(1+$AY561)","v":9081.1237429533612},{"$f":"I561*(1+$AY561)","v":10898.704853101211},{"$f":"J561*(1+$AY561)","v":8797.978711977039},10177.274104171738,8942.6967626887144,9427.1176480986815,9516.0706246357076,9646.2390291811098,10854.968050489948,12516.487527594063,15386.21534978552,{"$f":"T561*(1+$AZ$561)","v":11027.447279726053},9017.5558767526873,10822.413919129503,8736.3928609931991,10106.033185442537,8880.0978853498927,9361.1278245619906,9449.4581302632578,9578.7153559768412,10778.983274136519,12428.872114900905,15278.51184233702,null,null,{"$f":"SUM(G561:R561)","v":123148.20659781276},{"$f":"SUM(T561:AE561)","v":126350.05996935589},{"$f":"SUM(AF561:AQ561)","v":125465.60954957041},2.5999999999999999E-2,-7.0000000000000001E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA561,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA561,0)","v":-7.0000000000000001E-3},559]
[null,663,null,null,"Wyoming",null,232.40251204208926,400.62952297932497,301.59700713446,291.1847514074725,346.81552943180759,106.41764324673386,199.08189814097705,223.21455591012045,199.99473084422971,264.89275901576639,529.32244098263254,739.66218622893757,null,238.4449773551836,411.04589057678743,309.43852931995599,298.75555494406677,355.8327331970346,109.18450197114895,204.25802749264244,229.01813436378359,205.19459384617969,271.77997075017635,543.08482444818105,758.89340307088992,{"$f":"T562*(1+$AZ$562)","v":236.77586251369732},408.16856934274989,307.2724596147163,296.66426605945833,353.34190406465535,108.4202104573509,202.82822130019395,227.41500742323711,203.75823168925643,269.87751095492513,539.28323067704378,753.58114924939366,null,null,{"$f":"SUM(G562:R562)","v":3835.2155373645519},{"$f":"SUM(T562:AE562)","v":3934.9311413360301},{"$f":"SUM(AF562:AQ562)","v":3907.3866233466779},{"$f":"AW561","v":2.5999999999999999E-2},{"$f":"AX561","v":-7.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA562,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA562,0)","v":-7.0000000000000001E-3},560]
[null,664,null,null,"Total",null,{"$f":"SUM(G561:G562)","v":11056.168169623768},{"$f":"SUM(H561:H562)","v":9251.6273231287996},10924.116357135641,8866.212735790552,10266.186001334087,8822.4963593176053,9387.3057266971973,9498.1371920073016,9601.7871569466752,10844.783646432868,12728.628023432986,15735.973443329834,null,{"$f":"SUM(T561:T562)","v":11343.628542033988},9492.1696335301494,11208.143382421167,{"$f":"SUM(W561:W562)","v":9096.7342669211066},10533.106837368772,9051.8812646598635,9631.3756755913237,9745.0887589994909,9851.4336230272893,11126.748021240124,13059.572352042243,16145.108752856409,{"$f":"SUM(AF561:AF562)","v":11264.223142239751},9425.7244460954371,11129.68637874422,9033.057127052658,10459.375089507192,8988.5180958072433,9563.9560458621854,9676.8731376864944,9782.473587666098,11048.860785091445,12968.155345577949,16032.092991586414,null,null,{"$f":"SUM(G563:R563)","v":126983.42213517732},{"$f":"SUM(T563:AE563)","v":130284.99111069195},{"$f":"SUM(AF563:AQ563)","v":129372.99617291708},{"$f":"AW561","v":2.5999999999999999E-2},{"$f":"AX561","v":-7.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA563,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA563,0)","v":-7.0000000000000001E-3},561]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,666,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563]
[null,667,null,null,"Utah",null,{"$f":"G58-G312","v":658901.81359643606},876774.95837840927,1401386.3103039316,909079.18587493058,1192426.1699211551,853655.3433879175,1227368.6899758256,1221857.6101825682,938609.58452889614,1332662.2456426667,1168424.4592923878,1004339.8432675182,null,{"$f":"G566*(1+$AY566)","v":663514.126291611},{"$f":"H566*(1+$AY566)","v":882912.38308705809},{"$f":"I566*(1+$AY566)","v":1411196.014476059},{"$f":"J566*(1+$AY566)","v":915442.740176055},1200773.1531106031,859630.93079163285,1235960.2708056562,1230410.613453846,945179.85162059835,1341990.8813621653,1176603.4305074343,1011370.2221703908,{"$f":"T566*(1+$AZ$566)","v":652234.38614465354},867902.87257457804,1387205.6822299659,899880.21359306201,1180360.0095077229,845017.20496817504,1214948.9462019601,1209493.6330251305,929111.79414304812,1319177.0363790086,1156601.172188808,994176.9283934941,null,null,{"$f":"SUM(G566:R566)","v":12785486.214352643},{"$f":"SUM(T566:AE566)","v":12874984.617853111},{"$f":"SUM(AF566:AQ566)","v":12656109.879349608},7.0000000000000001E-3,-1.7000000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA566,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA566,0)","v":-1.7000000000000001E-2},564]
[null,668,null,null,"Wyoming",null,72289.509026118001,61779.265714410634,112882.14873849798,79679.243281939271,75156.837644802232,67910.634030066343,60311.046298377871,64331.562480948196,41079.443770729282,71741.892367533583,79596.770427169497,69207.449019017207,null,72795.535589300824,62211.720574411505,113672.32377966747,80236.997984912843,75682.935508315844,68386.008468276807,60733.22362246651,64781.883418314828,41366.999877124385,72244.085614106312,80153.947820159679,69691.901162150316,{"$f":"T567*(1+$AZ$567)","v":71558.011484282702},61154.121324646512,111739.89427541311,78872.969019169323,74396.325604674479,67223.446324316101,59700.758820884577,63680.591400203477,40663.760879213267,71015.936158666504,78791.33070721697,68507.138842393761,null,null,{"$f":"SUM(G567:R567)","v":855965.80279960996},{"$f":"SUM(T567:AE567)","v":861957.56341920746},{"$f":"SUM(AF567:AQ567)","v":847304.28484108078},{"$f":"AW566","v":7.0000000000000001E-3},{"$f":"AX566","v":-1.7000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA567,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA567,0)","v":-1.7000000000000001E-2},565]
[null,669,null,null,"Total",null,{"$f":"SUM(G566:G567)","v":731191.32262255403},{"$f":"SUM(H566:H567)","v":938554.22409281996},1514268.4590424295,988758.42915686988,1267583.0075659573,921565.97741798381,1287679.7362742035,1286189.1726635164,979689.02829962538,1404404.1380102003,1248021.2297195573,1073547.2922865355,null,{"$f":"SUM(T566:T567)","v":736309.66188091179},945124.10366146965,1524868.3382557265,{"$f":"SUM(W566:W567)","v":995679.73816096783},1276456.088618919,928016.93925990968,1296693.4944281226,1295192.4968721608,986546.85149772279,1414234.9669762717,1256757.3783275939,1081062.123332541,{"$f":"SUM(AF566:AF567)","v":723792.39762893622},929056.99389922456,1498945.5765053791,978753.18261223135,1254756.3351123973,912240.65129249112,1274649.7050228447,1273174.224425334,969775.55502226134,1390192.9725376749,1235392.5028960248,1062684.067235888,null,null,{"$f":"SUM(G568:R568)","v":13641452.017152254},{"$f":"SUM(T568:AE568)","v":13736942.181272319},{"$f":"SUM(AF568:AQ568)","v":13503414.164190687},{"$f":"AW566","v":7.0000000000000001E-3},{"$f":"AX566","v":-1.7000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA568,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA568,0)","v":-1.7000000000000001E-2},566]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568]
[null,672,null,null,"Utah",null,{"$f":"G63-G317","v":1727.5791674697136},1340.0591754195134,27179.60280760573,9451.0695088761004,10460.193588282582,10226.58237211399,10462.450916995513,44185.398339291074,10823.150631926865,10963.64926924905,9857.5225109217063,12281.956004343963,null,{"$f":"G571*(1+$AY571)","v":1779.4065424938051},{"$f":"H571*(1+$AY571)","v":1380.2609506820988},{"$f":"I571*(1+$AY571)","v":27994.990891833902},{"$f":"J571*(1+$AY571)","v":9734.601594142383},10773.99939593106,10533.379843277409,10776.324444505379,45510.960289469811,11147.84515088467,11292.558747326522,10153.248186249357,12650.414684474283,{"$f":"T571*(1+$AZ$571)","v":1765.1712901538547},1369.218863076642,27771.030964699232,9656.7247813892445,10687.807400763611,10449.112804531191,10690.113848949335,45146.872607154051,11058.662389677593,11202.218277347911,10072.022200759362,12549.211366998488,null,null,{"$f":"SUM(G571:R571)","v":158959.21429249577},{"$f":"SUM(T571:AE571)","v":163727.99072127067},{"$f":"SUM(AF571:AQ571)","v":162418.16679550053},0.03,-8.0000000000000002E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA571,0)","v":0.03},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA571,0)","v":-8.0000000000000002E-3},569]
[null,673,null,null,"Wyoming",null,57.111308661923701,44.307882958149179,30.246420303690137,27.159322538180906,60.510685103134904,52.766173945729989,60.582063086152544,74.411547295804127,72.511108497961928,75.508983784699353,39.695080805639456,118.14840638981323,null,58.824647921781413,45.637119446893657,31.153812912800841,27.974102214326333,62.326005656228951,54.349159164101891,62.399524978737119,76.643893714678256,74.686441752900791,77.774253298240339,40.885933229808643,121.69285858150764,{"$f":"T572*(1+$AZ$572)","v":58.35405073840716},45.272022491318509,30.904582409498435,27.750309396611723,61.827397610979119,53.914365890789078,61.900328778907223,76.030742564960832,74.088950218877585,77.152059271854412,40.558845763970176,120.71931571285558,null,null,{"$f":"SUM(G572:R572)","v":712.95898337087942},{"$f":"SUM(T572:AE572)","v":734.3477528720058},{"$f":"SUM(AF572:AQ572)","v":728.47297084902993},{"$f":"AW571","v":0.03},{"$f":"AX571","v":-8.0000000000000002E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA572,0)","v":0.03},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA572,0)","v":-8.0000000000000002E-3},570]
[null,674,null,null,"Total",null,{"$f":"SUM(G571:G572)","v":1784.6904761316373},{"$f":"SUM(H571:H572)","v":1384.3670583776625},27209.849227909421,9478.2288314142806,10520.704273385716,10279.34854605972,10523.032980081665,44259.809886586881,10895.661740424826,11039.158253033749,9897.2175917273453,12400.104410733777,null,{"$f":"SUM(T571:T572)","v":1838.2311904155865},1425.8980701289925,28026.144704746705,{"$f":"SUM(W571:W572)","v":9762.5756963567092},10836.325401587288,10587.729002441511,10838.723969484116,45587.604183184492,11222.531592637572,11370.333000624763,10194.134119479166,12772.10754305579,{"$f":"SUM(AF571:AF572)","v":1823.5253408922617},1414.4908855679605,27801.935547108729,9684.4750907858561,10749.634798374591,10503.027170421979,10752.014177728242,45222.90334971901,11132.751339896471,11279.370336619766,10112.581046523332,12669.930682711343,null,null,{"$f":"SUM(G573:R573)","v":159672.17327586669},{"$f":"SUM(T573:AE573)","v":164462.33847414269},{"$f":"SUM(AF573:AQ573)","v":163146.63976634952},{"$f":"AW571","v":0.03},{"$f":"AX571","v":-8.0000000000000002E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA573,0)","v":0.03},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA573,0)","v":-8.0000000000000002E-3},571]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,676,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573]
[null,677,null,null,"Utah",null,{"$f":"G68-G322","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G576*(1+$AY576)","v":0},{"$f":"H576*(1+$AY576)","v":0},{"$f":"I576*(1+$AY576)","v":0},{"$f":"J576*(1+$AY576)","v":0},0,0,0,0,0,0,0,0,{"$f":"T576*(1+$AZ$576)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G576:R576)","v":0},{"$f":"SUM(T576:AE576)","v":0},{"$f":"SUM(AF576:AQ576)","v":0},3.9E-2,2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA576,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA576,0)","v":2.4E-2},574]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T577*(1+$AZ$577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G577:R577)","v":0},{"$f":"SUM(T577:AE577)","v":0},{"$f":"SUM(AF577:AQ577)","v":0},{"$f":"AW576","v":3.9E-2},{"$f":"AX576","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA577,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA577,0)","v":2.4E-2},575]
[null,679,null,null,"Total",null,{"$f":"SUM(G576:G577)","v":0},{"$f":"SUM(H576:H577)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T576:T577)","v":0},0,0,{"$f":"SUM(W576:W577)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF576:AF577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G578:R578)","v":0},{"$f":"SUM(T578:AE578)","v":0},{"$f":"SUM(AF578:AQ578)","v":0},{"$f":"AW576","v":3.9E-2},{"$f":"AX576","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA578,0)","v":3.9E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA578,0)","v":2.4E-2},576]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578]
[null,682,null,null,"Utah",null,{"$f":"G73-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G581*(1+$AY581)","v":0},{"$f":"H581*(1+$AY581)","v":0},{"$f":"I581*(1+$AY581)","v":0},{"$f":"J581*(1+$AY581)","v":0},0,0,0,0,0,0,0,0,{"$f":"T581*(1+$AZ$581)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G581:R581)","v":0},{"$f":"SUM(T581:AE581)","v":0},{"$f":"SUM(AF581:AQ581)","v":0},-5.7000000000000002E-2,-0.06,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA581,0)","v":-5.7000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA581,0)","v":-0.06},579]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T582*(1+$AZ$582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G582:R582)","v":0},{"$f":"SUM(T582:AE582)","v":0},{"$f":"SUM(AF582:AQ582)","v":0},{"$f":"AW581","v":-5.7000000000000002E-2},{"$f":"AX581","v":-0.06},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA582,0)","v":-5.7000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA582,0)","v":-0.06},580]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T581:T582)","v":0},0,0,{"$f":"SUM(W581:W582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF581:AF582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G583:R583)","v":0},{"$f":"SUM(T583:AE583)","v":0},{"$f":"SUM(AF583:AQ583)","v":0},{"$f":"AW581","v":-5.7000000000000002E-2},{"$f":"AX581","v":-0.06},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA583,0)","v":-5.7000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA583,0)","v":-0.06},581]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,686,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583]
[null,687,null,null,"Utah",null,{"$f":"G78-G332","v":733839.52505781176},710735.09819448343,756743.59837134276,744623.24210654467,827318.12722173193,740989.07348904863,730404.44984787679,407385.20977747365,734451.37397527031,728267.40273325657,602333.05761752627,674987.62801144412,null,{"$f":"G586*(1+$AY586)","v":714759.69740630861},{"$f":"H586*(1+$AY586)","v":692255.98564142687},{"$f":"I586*(1+$AY586)","v":737068.26481368777},{"$f":"J586*(1+$AY586)","v":725263.03781177453},805807.85591396689,721723.35757833335,711413.93415183201,396793.19432325935,715355.63825191325,709332.45026219194,586672.39811947057,657437.94968314655,{"$f":"T586*(1+$AZ$586)","v":684025.03041783732},662488.97825884551,705374.3294266992,694076.72718586819,771158.11810966628,690689.25320246501,680823.13498330326,379731.08696735918,684595.34580708097,678831.15490091767,561445.48500033328,629168.11784677126,null,null,{"$f":"SUM(G586:R586)","v":8392077.7864038125},{"$f":"SUM(T586:AE586)","v":8173883.7639573123},{"$f":"SUM(AF586:AQ586)","v":7822406.7621071478},-2.5999999999999999E-2,-4.2999999999999997E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA586,0)","v":-2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA586,0)","v":-4.2999999999999997E-2},584]
[null,688,null,null,"Wyoming",null,1110.3666255947819,1777.0906578461861,1460.3597995079849,3209.1289872379984,3740.990602892678,6454.4394684688232,4293.0779547282764,3142.5590272306204,1550.2106606863899,3323.5480891381658,1595.3672684484222,8733.3931041289816,null,1081.4970933293175,1730.8863007421853,1422.3904447207772,3125.6916335698106,3643.7248472174683,6286.624042288634,4181.4579279053414,3060.8524925226243,1509.9051835085438,3237.1358388205736,1553.8877194687632,8506.3248834216283,{"$f":"T587*(1+$AZ$587)","v":1034.9927183161569},1656.4581898102713,1361.2276555977837,2991.2868933263085,3487.0446787871169,6016.2992084702228,4001.6552370054114,2929.2358353441514,1444.9792606176763,3097.9389977512888,1487.0705475316063,8140.5529134344979,null,null,{"$f":"SUM(G587:R587)","v":40390.532245909315},{"$f":"SUM(T587:AE587)","v":39340.378407515673},{"$f":"SUM(AF587:AQ587)","v":37648.742135992492},{"$f":"AW586","v":-2.5999999999999999E-2},{"$f":"AX586","v":-4.2999999999999997E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA587,0)","v":-2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA587,0)","v":-4.2999999999999997E-2},585]
[null,689,null,null,"Total",null,{"$f":"SUM(G586:G587)","v":734949.89168340655},{"$f":"SUM(H586:H587)","v":712512.18885232962},758203.95817085076,747832.37109378271,831059.11782462464,747443.51295751741,734697.52780260507,410527.76880470425,736001.58463595668,731590.95082239469,603928.42488597473,683721.02111557312,null,{"$f":"SUM(T586:T587)","v":715841.19449963793},693986.87194216903,738490.65525840851,{"$f":"SUM(W586:W587)","v":728388.7294453443},809451.58076118433,728009.98162062198,715595.39207973739,399854.04681578197,716865.54343542177,712569.58610101254,588226.28583893937,665944.2745665682,{"$f":"SUM(AF586:AF587)","v":685060.02313615347},664145.43644865579,706735.55708229693,697068.01407919452,774645.1627884534,696705.55241093528,684824.7902203087,382660.3228027033,686040.32506769861,681929.093898669,562932.55554786487,637308.67076020571,null,null,{"$f":"SUM(G588:R588)","v":8432468.3186497204},{"$f":"SUM(T588:AE588)","v":8213224.142364827},{"$f":"SUM(AF588:AQ588)","v":7860055.5042431401},{"$f":"AW586","v":-2.5999999999999999E-2},{"$f":"AX586","v":-4.2999999999999997E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA588,0)","v":-2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA588,0)","v":-4.2999999999999997E-2},586]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588]
[null,692,null,null,"Utah",null,{"$f":"G83-G337","v":177844.83874747553},198547.34061970538,172745.96106680622,184235.79351849679,213805.42966689705,246442.35131728492,224054.73394344025,309805.74386125494,238044.799118419,184609.67762393871,254489.29292208276,270289.35908417072,null,{"$f":"G591*(1+$AY591)","v":178734.06294121288},{"$f":"H591*(1+$AY591)","v":199540.0773228039},{"$f":"I591*(1+$AY591)","v":173609.69087214023},{"$f":"J591*(1+$AY591)","v":185156.97248608925},214874.4568152315,247674.56307387131,225175.00761315742,311354.77258056117,239235.02311401107,185532.72601205838,255761.73938669314,271640.80587959156,{"$f":"T591*(1+$AZ$591)","v":174623.17949356497},194950.65554437941,169616.66798208101,180898.36211890919,209932.34430848117,241978.04812317225,219995.98243805478,304193.61281120824,233732.6175823888,181265.47331378103,249879.21938079919,265393.06734436093,null,null,{"$f":"SUM(G591:R591)","v":2674915.3214899725},{"$f":"SUM(T591:AE591)","v":2688289.898097422},{"$f":"SUM(AF591:AQ591)","v":2626459.230441181},5.0000000000000001E-3,-2.3E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA591,0)","v":5.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA591,0)","v":-2.3E-2},589]
[null,693,null,null,"Wyoming",null,2737.0502639579322,3024.1441795454311,2618.3950768623126,2176.6691271092918,2646.8617295224149,2955.9860390936274,2859.1111513588858,2930.2336486639247,2203.1938685801661,2764.6342297138367,2815.2783908416877,3840.2691354344634,null,2750.7355152777218,3039.2649004431578,2631.487052246624,2187.5524727448383,2660.0960381700265,2970.7659692890952,2873.4067071156801,2944.8848169072439,2214.2098379230665,2778.4574008624054,2829.354782795896,3859.4704811116353,{"$f":"T592*(1+$AZ$592)","v":2687.4685984263342},2969.3618077329652,2570.9628500449517,2137.2387658717071,2598.9138292921157,2902.4383519954458,2807.3183528520194,2877.1524661183771,2163.2830116508358,2714.55288064257,2764.2796227915901,3770.7026600460676,null,null,{"$f":"SUM(G592:R592)","v":33571.826840683971},{"$f":"SUM(T592:AE592)","v":33739.68597488739},{"$f":"SUM(AF592:AQ592)","v":32963.673197464981},{"$f":"AW591","v":5.0000000000000001E-3},{"$f":"AX591","v":-2.3E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA592,0)","v":5.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA592,0)","v":-2.3E-2},590]
[null,694,null,null,"Total",null,{"$f":"SUM(G591:G592)","v":180581.88901143346},{"$f":"SUM(H591:H592)","v":201571.48479925081},175364.35614366853,186412.46264560608,216452.29139641946,249398.33735637856,226913.84509479915,312735.97750991886,240247.99298699916,187374.31185365256,257304.57131292444,274129.62821960519,null,{"$f":"SUM(T591:T592)","v":181484.79845649059},202579.34222324705,176241.17792438687,{"$f":"SUM(W591:W592)","v":187344.52495883408},217534.55285340152,250645.3290431604,228048.41432027309,314299.6573974684,241449.23295193413,188311.1834129208,258591.09416948902,275500.27636070317,{"$f":"SUM(AF591:AF592)","v":177310.64809199132},197920.01735211237,172187.63083212596,183035.6008847809,212531.25813777329,244880.48647516771,222803.3007909068,307070.76527732663,235895.90059403965,183980.02619442358,252643.49900359078,269163.77000440698,null,null,{"$f":"SUM(G593:R593)","v":2708487.1483306559},{"$f":"SUM(T593:AE593)","v":2722029.5840723091},{"$f":"SUM(AF593:AQ593)","v":2659422.9036386455},{"$f":"AW591","v":5.0000000000000001E-3},{"$f":"AX591","v":-2.3E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA593,0)","v":5.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA593,0)","v":-2.3E-2},591]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,696,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593]
[null,697,null,null,"Utah",null,{"$f":"G88-G342","v":974.08957421769992},3437.0649607715386,6435.384899611774,4698.8340519192898,6134.0787536398493,5189.9524822793028,8890.8523082692118,3130.9281366016803,4079.259811157779,5696.2459159389509,3972.4110723472186,2564.8577889988646,null,{"$f":"G596*(1+$AY596)","v":972.14139506926449},{"$f":"H596*(1+$AY596)","v":3430.1908308499956},{"$f":"I596*(1+$AY596)","v":6422.5141298125509},{"$f":"J596*(1+$AY596)","v":4689.4363838154513},6121.81059613257,5179.5725773147442,8873.0706036526735,3124.6662803284771,4071.1012915354636,5684.8534241070729,3964.466250202524,2559.7280734208671,{"$f":"T596*(1+$AZ$596)","v":942.97715321718658},3327.2851059244954,6229.8387059181741,4548.7532923009876,5938.1562782485926,5024.1853999953019,8606.8784855430931,3030.9262919186226,3948.9682527893997,5514.3078213838608,3845.532262696448,2482.9362312182411,null,null,{"$f":"SUM(G596:R596)","v":55203.95975575316},{"$f":"SUM(T596:AE596)","v":55093.551836241662},{"$f":"SUM(AF596:AQ596)","v":53440.745281154399},-2E-3,-0.03,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA596,0)","v":-2E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA596,0)","v":-0.03},594]
[null,698,null,null,"Wyoming",null,30.123909653277622,106.30454685087898,199.03392120621493,145.32887973004426,189.70625271685731,160.50856089752506,280.19804695146104,96.825627301096574,126.16521444515558,176.17474032123187,122.8610804550259,79.330401548740838,null,30.063661833971068,106.09193775717722,198.63585336380251,145.03822197058417,189.32684021142359,160.18754377573001,279.63765085755813,96.631976046494387,125.91288401626527,175.82239084058941,122.61535829411585,79.171740745643362,{"$f":"T597*(1+$AZ$597)","v":29.161751978951933},102.9091796244619,192.67677776288843,140.68707531146666,183.64703500508088,155.38191746245809,271.2485213318314,93.733016765099549,122.1354974957773,170.54771911537171,118.93689754529237,76.796588523274053,null,null,{"$f":"SUM(G597:R597)","v":1712.56118207751},{"$f":"SUM(T597:AE597)","v":1709.1360597133548},{"$f":"SUM(AF597:AQ597)","v":1657.8619779219543},{"$f":"AW596","v":-2E-3},{"$f":"AX596","v":-0.03},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA597,0)","v":-2E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA597,0)","v":-0.03},595]
[null,699,null,null,"Total",null,{"$f":"SUM(G596:G597)","v":1004.2134838709776},{"$f":"SUM(H596:H597)","v":3543.3695076224176},6634.4188208179894,4844.1629316493345,6323.7850063567066,5350.4610431768278,9171.0503552206719,3227.7537639027769,4205.4250256029345,5872.420656260183,4095.2721528022444,2644.1881905476057,null,{"$f":"SUM(T596:T597)","v":1002.2050569032356},3536.2827686071728,6621.1499831763531,{"$f":"SUM(W596:W597)","v":4834.4746057860357},6311.1374363439936,5339.7601210904741,9152.7082545102312,3221.2982563749715,4197.0141755517288,5860.6758149476627,4087.08160849664,2638.8998141665106,{"$f":"SUM(AF596:AF597)","v":972.13890519613847},3430.1942855489574,6422.5154836810625,4689.4403676124539,6121.8033132536739,5179.5673174577596,8878.1270068749254,3124.659308683722,4071.1037502851768,5684.8555404992321,3964.4691602417406,2559.732819741515,null,null,{"$f":"SUM(G598:R598)","v":56916.520937830668},{"$f":"SUM(T598:AE598)","v":56802.687895955023},{"$f":"SUM(AF598:AQ598)","v":55098.607259076358},{"$f":"AW596","v":-2E-3},{"$f":"AX596","v":-0.03},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA598,0)","v":-2E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA598,0)","v":-0.03},596]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598]
[null,702,null,null,"Utah",null,{"$f":"G93-G347","v":10285.962139648618},9818.7558016890544,8756.6885250531486,8137.8222440400641,10181.00467467212,10473.413719831064,10472.855369297016,12764.114558810281,10790.566771507656,10702.525213690635,9985.4265449574159,10701.760435119504,null,{"$f":"G601*(1+$AY601)","v":10162.530593972835},{"$f":"H601*(1+$AY601)","v":9700.9307320687858},{"$f":"I601*(1+$AY601)","v":8651.6082627525102},{"$f":"J601*(1+$AY601)","v":8040.1683771115831},10058.832618576054,10347.73275519309,10347.181104865453,12610.945184104557,10661.079970249564,10574.094911126347,9865.6014264179266,10573.33930989807,{"$f":"T601*(1+$AZ$601)","v":9756.0293702139206},9312.8935027860334,8305.5439322424099,7718.5616420271199,9656.4793138330115,9933.8234449853662,9933.293860670834,12106.507376740376,10234.636771439582,10151.131114681293,9470.9773693612096,10150.405737502148,null,null,{"$f":"SUM(G601:R601)","v":123070.89599831658},{"$f":"SUM(T601:AE601)","v":121594.04524633677},{"$f":"SUM(AF601:AQ601)","v":116730.28343648331},-1.2E-2,-0.04,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA601,0)","v":-1.2E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA601,0)","v":-0.04},599]
[null,703,null,null,"Wyoming",null,675.68248936493274,261.12897982850973,296.52517047673928,348.04761886547567,795.54007928335795,716.78778313519251,527.8414649974693,462.38761119023775,520.61150952989919,584.91011245490336,142.32467031617648,350.55460032791598,null,667.57429949255356,257.99543207056763,292.96686843101838,343.87104743908998,785.99359833195763,708.18632973757019,521.50736741749961,456.8389598559549,514.36417141554045,577.89119110544448,140.61677427238237,346.34794512398099,{"$f":"T602*(1+$AZ$602)","v":640.87132751285139},247.67561478774491,281.24819369377764,330.11620554152637,754.55385439867928,679.85887654806731,500.6470727207996,438.5654014617167,493.78960455891882,554.77554346122668,134.99210330148708,332.49402731902177,null,null,{"$f":"SUM(G602:R602)","v":5682.3420897708102},{"$f":"SUM(T602:AE602)","v":5614.1539846935602},{"$f":"SUM(AF602:AQ602)","v":5389.5878253058172},{"$f":"AW601","v":-1.2E-2},{"$f":"AX601","v":-0.04},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA602,0)","v":-1.2E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA602,0)","v":-0.04},600]
[null,704,null,null,"Total",null,{"$f":"SUM(G601:G602)","v":10961.64462901355},{"$f":"SUM(H601:H602)","v":10079.884781517565},9053.2136955298884,8485.8698629055398,10976.544753955477,11190.201502966256,11000.696834294486,13226.502170000518,11311.178281037555,11287.435326145538,10127.751215273593,11052.31503544742,null,{"$f":"SUM(T601:T602)","v":10830.104893465388},9958.9261641393532,8944.5751311835284,{"$f":"SUM(W601:W602)","v":8384.0394245506723},10844.826216908012,11055.91908493066,10868.688472282953,13067.784143960513,11175.444141665104,11151.986102231791,10006.218200690309,10919.687255022052,{"$f":"SUM(AF601:AF602)","v":10396.900697726773},9560.5691175737775,8586.7921259361883,8048.677847568646,10411.03316823169,10613.682321533433,10433.940933391634,12545.072778202093,10728.426375998501,10705.90665814252,9605.9694726626967,10482.89976482117,null,null,{"$f":"SUM(G603:R603)","v":128753.23808808738},{"$f":"SUM(T603:AE603)","v":127208.19923103036},{"$f":"SUM(AF603:AQ603)","v":122119.87126178911},{"$f":"AW601","v":-1.2E-2},{"$f":"AX601","v":-0.04},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA603,0)","v":-1.2E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA603,0)","v":-0.04},601]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,706,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603]
[null,707,null,null,"Utah",null,{"$f":"G98-G352","v":25473.336661018679},17495.198434710634,28927.39224549463,13518.8775072602,25475.679131679019,20317.333968721927,18862.486372894782,24798.044344546855,18676.632313449714,20585.710696875576,15751.132891999114,25517.418438370369,null,{"$f":"G606*(1+$AY606)","v":24836.503244493211},{"$f":"H606*(1+$AY606)","v":17057.818473842868},{"$f":"I606*(1+$AY606)","v":28204.207439357262},{"$f":"J606*(1+$AY606)","v":13180.905569578696},24838.787153387042,19809.400619503878,18390.924213572413,24178.093235933182,18209.716505613473,20071.067929453686,15357.354569699135,24879.482977411109,{"$f":"T606*(1+$AZ$606)","v":24314.936676358855},16699.604285892168,27611.919083130761,12904.106552617543,24317.172623165912,19393.403206494295,18004.714805087391,23670.353277978586,17827.312458995588,19649.575502935157,15034.850123735452,24357.013834885474,null,null,{"$f":"SUM(G606:R606)","v":255399.24300702152},{"$f":"SUM(T606:AE606)","v":249014.26193184595},{"$f":"SUM(AF606:AQ606)","v":243784.96243127718},-2.5000000000000001E-2,-2.1000000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA606,0)","v":-2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA606,0)","v":-2.1000000000000001E-2},604]
[null,708,null,null,"Wyoming",null,2003.4136036031696,3354.8350266439702,4620.551812160109,1737.6095310880601,5685.2873230765908,3187.3172317552599,1492.8145769348139,2394.0916727543281,4775.7425244523874,3186.1500585129306,1654.6589891259237,4331.2147106987941,null,1953.3282635130904,3270.9641509778708,4505.038016856106,1694.1692928108585,5543.1551399996761,3107.6343009613784,1455.4942125114435,2334.2393809354699,4656.3489613410775,3106.4963070501071,1613.2925143977754,4222.934342931324,{"$f":"T607*(1+$AZ$607)","v":1912.3083699793156},3202.2739038073355,4410.4322185021274,1658.5917376618304,5426.7488820596827,3042.3739806411895,1424.9288340487033,2285.2203539358247,4558.5656331529144,3041.2598846020546,1579.4133715954222,4134.2527217297657,null,null,{"$f":"SUM(G607:R607)","v":38423.687060806333},{"$f":"SUM(T607:AE607)","v":37463.094884286176},{"$f":"SUM(AF607:AQ607)","v":36676.369891716167},{"$f":"AW606","v":-2.5000000000000001E-2},{"$f":"AX606","v":-2.1000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA607,0)","v":-2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA607,0)","v":-2.1000000000000001E-2},605]
[null,709,null,null,"Total",null,{"$f":"SUM(G606:G607)","v":27476.750264621849},{"$f":"SUM(H606:H607)","v":20850.033461354604},33547.944057654735,15256.487038348259,31160.966454755609,23504.651200477187,20355.300949829594,27192.136017301185,23452.374837902102,23771.860755388509,17405.791881125038,29848.633149069163,null,{"$f":"SUM(T606:T607)","v":26789.8315080063},20328.782624820738,32709.245456213368,{"$f":"SUM(W606:W607)","v":14875.074862389554},30381.942293386717,22917.034920465256,19846.418426083856,26512.332616868651,22866.065466954551,23177.564236503793,16970.647084096912,29102.417320342433,{"$f":"SUM(AF606:AF607)","v":26227.245046338172},19901.878189699502,32022.351301632887,14562.698290279373,29743.921505225597,22435.777187135485,19429.643639136095,25955.573631914409,22385.878092148501,22690.835387537212,16614.263495330873,28491.266556615239,null,null,{"$f":"SUM(G608:R608)","v":293822.93006782781},{"$f":"SUM(T608:AE608)","v":286477.35681613215},{"$f":"SUM(AF608:AQ608)","v":280461.33232299332},{"$f":"AW606","v":-2.5000000000000001E-2},{"$f":"AX606","v":-2.1000000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA608,0)","v":-2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA608,0)","v":-2.1000000000000001E-2},606]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608]
[null,712,null,null,"Utah",null,{"$f":"G103-G357","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G611*(1+$AY611)","v":0},{"$f":"H611*(1+$AY611)","v":0},{"$f":"I611*(1+$AY611)","v":0},{"$f":"J611*(1+$AY611)","v":0},0,0,0,0,0,0,0,0,{"$f":"T611*(1+$AZ$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},1.7999999999999999E-2,-4.0000000000000001E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA611,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA611,0)","v":-4.0000000000000001E-3},609]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AZ$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},{"$f":"AW611","v":1.7999999999999999E-2},{"$f":"AX611","v":-4.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA612,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA612,0)","v":-4.0000000000000001E-3},610]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T611:T612)","v":0},0,0,{"$f":"SUM(W611:W612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0},{"$f":"AW611","v":1.7999999999999999E-2},{"$f":"AX611","v":-4.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA613,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA613,0)","v":-4.0000000000000001E-3},611]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,716,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613]
[null,717,null,null,"Utah",null,{"$f":"G108-G362","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G616*(1+$AY616)","v":0},{"$f":"H616*(1+$AY616)","v":0},{"$f":"I616*(1+$AY616)","v":0},{"$f":"J616*(1+$AY616)","v":0},0,0,0,0,0,0,0,0,{"$f":"T616*(1+$AZ$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},{"$f":"AW611","v":1.7999999999999999E-2},{"$f":"AX611","v":-4.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA616,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA616,0)","v":-4.0000000000000001E-3},614]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AZ$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},{"$f":"AW616","v":1.7999999999999999E-2},{"$f":"AX616","v":-4.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA617,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA617,0)","v":-4.0000000000000001E-3},615]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T616:T617)","v":0},0,0,{"$f":"SUM(W616:W617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0},{"$f":"AW616","v":1.7999999999999999E-2},{"$f":"AX616","v":-4.0000000000000001E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA618,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA618,0)","v":-4.0000000000000001E-3},616]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G526+G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616","v":3501323.0800448493},3534143.0225644917,4240470.2465967312,3619468.2531686849,4127073.415931833,3901843.0246338211,4134715.8649247675,4185928.165350094,3978621.0438521691,3954833.0702080666,4107796.4678954626,{"$f":"R526+R531+R536+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R611+R616","v":3920401.5757947536},null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":3490454.1908531841},3508739.9671991621,4216916.6959502054,{"$f":"W526+W531+W536+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W611+W616","v":3576658.5437094481},4093138.37727118,3860645.4757385552,4105183.241335832,4172368.5632606139,3939880.0065910458,3922406.1116798352,4096711.1424837201,3899051.8185703121,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":3432139.0947024706},3436694.8699527523,4131968.5670111934,3491700.5429262943,4003908.9946831148,3775032.279652385,4020931.0793237691,4096860.6671159449,3854575.9570799032,3837477.6973946891,4019594.5981945116,3822167.7226241278,null,null,{"$f":"SUM(G621:R621)","v":47206617.230965726},{"$f":"SUM(T621:AE621)","v":46882154.134643093},{"$f":"SUM(AF621:AQ621)","v":45923052.070661165},null,null,null,null,619]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G527+G532+G537+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617","v":152338.95231111761},126737.04116485543,188999.21645864216,137637.35874529366,159827.45072388384,158814.81561969954,138834.42082022777,154712.0110130744,119190.71571630078,154976.90452617451,172605.14251533529,{"$f":"R527+R532+R537+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617","v":156074.85306354705},null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":153757.53306829365},127663.83693293843,190005.12953755603,138099.32509895324,160075.63472946361,158613.55011982418,139304.10369508294,154857.06261040363,119421.76614770261,155137.8754351642,173127.58611298434,156833.23270534194,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":152561.4944585406},126425.94279185907,187611.1467785725,136187.0896208132,157978.04691096646,156241.2560419908,137694.02939796142,152863.43804038022,118147.57526122397,153041.83274661211,171006.30408018982,154966.33273772561,null,null,{"$f":"SUM(G622:R622)","v":1820748.8826781518},{"$f":"SUM(T622:AE622)","v":1826896.6361937087},{"$f":"SUM(AF622:AQ622)","v":1804724.4888668361},null,null,null,null,620]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618","v":3653662.032355967},3660880.0637293467,4429469.4630553732,3757105.6119139791,4286900.8666557157,4060657.8402535208,4273550.2857449958,4340640.1763631692,4097811.7595684687,4109809.9747342416,4280401.6104107974,{"$f":"R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618","v":4076476.4288583011},null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":3644211.7239214778},3636403.8041321002,4406921.8254877608,{"$f":"W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618","v":3714757.8688084008},4253214.0120006446,4019259.0258583785,4244487.345030915,4327225.6258710166,4059301.7727387487,4077543.9871149976,4269838.7285967041,4055885.0512756542,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":3584700.5891610114},3563120.8127446119,4319579.7137897667,3627887.6325471075,4161887.0415940811,3931273.535694377,4158625.1087217303,4249724.1051563248,3972723.5323411273,3990519.5301413005,4190600.9022747013,3977134.055361853,null,null,{"$f":"SUM(G624:R624)","v":49027366.11364387},{"$f":"SUM(T624:AE624)","v":48709050.7708368},{"$f":"SUM(AF624:AQ624)","v":47727776.559527986},null,null,null,null,622]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623]
[null,727,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,729,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626]
[null,730,null,null,"Utah",null,{"$f":"G121-G375","v":3915.657941649697},3716.8746846951617,3235.4958814818237,3386.8095104212844,4280.1989090505231,4186.4410417917315,4038.5749921649694,4142.6575773988807,4017.1110538891153,4279.0903209294847,3798.4690769588051,4795.5475048310036,null,{"$f":"G629*(1+$AY629)","v":4072.2842593156852},{"$f":"H629*(1+$AY629)","v":3865.5496720829683},{"$f":"I629*(1+$AY629)","v":3364.9157167410967},{"$f":"J629*(1+$AY629)","v":3522.281890838136},4451.406865412544,4353.8986834634006,4200.1179918515681,4308.3638804948359,4177.7954960446805,4450.253933766664,3950.4078400371573,4987.3694050242439,{"$f":"T629*(1+$AZ$629)","v":4170.0190815392616},3958.3228642129598,3445.6736939428833,3606.8166562182514,4558.2406301824449,4458.3922518665222,4300.9208236560062,4411.7646136267122,4278.0625879497529,4557.0600281770639,4045.2176281980492,5107.0662707448255,null,null,{"$f":"SUM(G629:R629)","v":47792.92849526248},{"$f":"SUM(T629:AE629)","v":49704.645635072971},{"$f":"SUM(AF629:AQ629)","v":50897.557130314737},0.04,2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA629,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA629,0)","v":2.4E-2},627]
[null,731,null,null,"Wyoming",null,109.67454013834526,104.15034029462527,90.716097511850194,95.052421397530452,120.10881948823771,117.59611585369453,112.95705659036253,116.49978130746399,112.54908462904427,120.2284720422706,106.41148524631421,134.38351334327763,null,114.06152174387908,108.31635390641028,94.344741412324211,98.854518253431678,124.91317226776722,122.29996048784231,117.47533885397704,121.15977255976256,117.05104801420605,125.03761092396142,110.66794465616678,139.75885387700873,{"$f":"T630*(1+$AZ$630)","v":116.79899826573218},110.91594640016413,96.609015206219993,101.22702669151404,127.91108840219364,125.23515953955054,120.29474698647249,124.06760710119686,119.86027316654699,128.0385135861365,113.32397532791478,143.11306637005694,null,null,{"$f":"SUM(G630:R630)","v":1340.3277278430166},{"$f":"SUM(T630:AE630)","v":1393.9408369567373},{"$f":"SUM(AF630:AQ630)","v":1427.3954170436991},{"$f":"AW629","v":0.04},{"$f":"AX629","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA630,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA630,0)","v":2.4E-2},628]
[null,732,null,null,"Total",null,{"$f":"SUM(G629:G630)","v":4025.3324817880421},{"$f":"SUM(H629:H630)","v":3821.0250249897872},3326.2119789936742,3481.8619318188148,4400.3077285387608,4304.0371576454263,4151.5320487553317,4259.1573587063449,4129.6601385181593,4399.3187929717551,3904.8805622051195,4929.9310181742812,null,{"$f":"SUM(T629:T630)","v":4186.3457810595646},3973.8660259893786,3459.260458153421,{"$f":"SUM(W629:W630)","v":3621.1364090915677},4576.3200376803115,4476.198643951243,4317.5933307055448,4429.5236530545981,4294.8465440588861,4575.2915446906254,4061.0757846933238,5127.1282589012526,{"$f":"SUM(AF629:AF630)","v":4286.8180798049934},4069.2388106131239,3542.2827091491035,3708.0436829097653,4686.1517185846387,4583.6274114060725,4421.2155706424783,4535.8322207279089,4397.9228611162998,4685.0985417632,4158.5416035259641,5250.1793371148824,null,null,{"$f":"SUM(G631:R631)","v":49133.256223105498},{"$f":"SUM(T631:AE631)","v":51098.586472029725},{"$f":"SUM(AF631:AQ631)","v":52324.952547358429},{"$f":"AW629","v":0.04},{"$f":"AX629","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA631,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA631,0)","v":2.4E-2},629]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631]
[null,735,null,null,"Utah",null,{"$f":"G126-G380","v":21661.969353132517},21829.486309261847,25412.67484542061,20694.363628757579,21495.136484396498,25766.97088511521,20527.505423451454,26537.215285136859,23621.867066705454,21602.329178444023,22357.048595122847,26562.16758394624,null,{"$f":"G634*(1+$AY634)","v":22225.180556313964},{"$f":"H634*(1+$AY634)","v":22397.052953302657},{"$f":"I634*(1+$AY634)","v":26073.404391401546},{"$f":"J634*(1+$AY634)","v":21232.417083105276},22054.010032990809,26436.912128128206,21061.220564461193,27227.18288255042,24236.035610439798,22163.989737083568,22938.331858596041,27252.783941128844,{"$f":"T634*(1+$AZ$634)","v":21891.802847969255},22061.097159003115,25682.303325530524,20913.930826858697,21723.199882495948,26040.358446206283,20745.302255994276,26818.775139312162,23872.495076283201,21831.529891027312,22594.256880717101,26843.992182011913,null,null,{"$f":"SUM(G634:R634)","v":278068.73463889112},{"$f":"SUM(T634:AE634)","v":285298.52173950232},{"$f":"SUM(AF634:AQ634)","v":281019.04391340981},2.5999999999999999E-2,-1.4999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA634,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA634,0)","v":-1.4999999999999999E-2},632]
[null,736,null,null,"Wyoming",null,678.73926564189787,676.06836887476265,792.89529371152821,647.37681459141731,655.33038622916229,797.87604112152576,639.19732520339358,823.00780730260249,714.08166958252195,677.35208842765996,690.76780230774648,807.71296447174564,null,696.38648654858719,693.64614646550649,813.51057134802795,664.20861177079416,672.36897627112057,818.62081819068544,655.81645565868178,844.40601029247011,732.64779299166753,694.96324272677919,708.72776516774786,828.7135015480111,{"$f":"T635*(1+$AZ$635)","v":685.94068925035833},683.24145426852385,801.30791277780747,654.24548259423227,662.28344162705378,806.3415059178252,645.97920882380151,831.73992013808311,721.65807609679246,684.5387940858775,698.09684869023158,816.28279902479096,null,null,{"$f":"SUM(G635:R635)","v":8600.4058274659656},{"$f":"SUM(T635:AE635)","v":8824.016378980079},{"$f":"SUM(AF635:AQ635)","v":8691.6561332953788},{"$f":"AW634","v":2.5999999999999999E-2},{"$f":"AX634","v":-1.4999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA635,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA635,0)","v":-1.4999999999999999E-2},633]
[null,737,null,null,"Total",null,{"$f":"SUM(G634:G635)","v":22340.708618774413},{"$f":"SUM(H634:H635)","v":22505.55467813661},26205.570139132138,21341.740443348997,22150.46687062566,26564.846926236736,21166.702748654847,27360.223092439461,24335.948736287977,22279.681266871681,23047.816397430593,27369.880548417987,null,{"$f":"SUM(T634:T635)","v":22921.567042862553},23090.699099768164,26886.914962749572,{"$f":"SUM(W634:W635)","v":21896.625694876071},22726.379009261931,27255.53294631889,21717.037020119875,28071.58889284289,24968.683403431467,22858.952979810347,23647.059623763787,28081.497442676857,{"$f":"SUM(AF634:AF635)","v":22577.743537219612},22744.33861327164,26483.611238308331,21568.176309452931,22385.483324123001,26846.699952124109,21391.281464818079,27650.515059450245,24594.153152379993,22516.06868511319,23292.353729407332,27660.274981036702,null,null,{"$f":"SUM(G636:R636)","v":286669.14046635712},{"$f":"SUM(T636:AE636)","v":294122.53811848239},{"$f":"SUM(AF636:AQ636)","v":289710.7000467052},{"$f":"AW634","v":2.5999999999999999E-2},{"$f":"AX634","v":-1.4999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA636,0)","v":2.5999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA636,0)","v":-1.4999999999999999E-2},634]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
[null,739,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,740,null,null,"Utah",null,{"$f":"G131-G385","v":3233.4814419259783},3096.3106108926004,3315.2617655164795,2677.2343368332367,2876.286226432072,3099.1735277388943,3156.5945461259689,3049.6532528795069,2945.4040800395887,2904.2513986744452,2998.4023871513782,3749.1020504368935,null,{"$f":"G639*(1+$AY639)","v":3343.4198109514618},{"$f":"H639*(1+$AY639)","v":3201.5851716629491},{"$f":"I639*(1+$AY639)","v":3427.9806655440398},{"$f":"J639*(1+$AY639)","v":2768.2603042855667},2974.0799581307624,3204.5454276820169,3263.9187606942519,3153.3414634774103,3045.5478187609347,3002.9959462293764,3100.3480683145253,3876.5715201517478,{"$f":"T639*(1+$AZ$639)","v":3350.1066505733647},3207.9883420062752,3434.8366268751279,2773.7968248941379,2980.0281180470238,3210.9545185373809,3270.4465982156403,3159.648146404365,3051.6389143984566,3009.0019381218353,3106.5487644511545,3884.3246631920515,null,null,{"$f":"SUM(G639:R639)","v":37101.155624647043},{"$f":"SUM(T639:AE639)","v":38362.594915885034},{"$f":"SUM(AF639:AQ639)","v":38439.320105716804},3.4000000000000002E-2,2E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA639,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA639,0)","v":2E-3},637]
[null,741,null,null,"Wyoming",null,90.894304209741676,86.971046022848896,93.054654817849951,75.322280118987692,80.69496902069659,87.234162282213219,88.862218004724127,85.682053215838096,82.351952256551158,81.793641703199683,80.844809720656485,107.13686423968829,null,93.984710552872897,89.928061587625763,96.218513081656852,77.883237643033269,83.43859796740027,90.200123799808466,91.883533416884745,88.5952430251766,85.151918633273894,84.574625521108473,83.593533251158803,110.77951762383771,{"$f":"T640*(1+$AZ$640)","v":94.172679973978646},90.107917710801019,96.41095010782017,78.03900411831934,83.605475163335072,90.380524047408088,92.067300483718512,88.77243351122695,85.322222470540439,84.743774772150687,83.760720317661125,111.00107665908538,null,null,{"$f":"SUM(G640:R640)","v":1040.8429556129959},{"$f":"SUM(T640:AE640)","v":1076.2316161038377},{"$f":"SUM(AF640:AQ640)","v":1078.3840793360455},{"$f":"AW639","v":3.4000000000000002E-2},{"$f":"AX639","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA640,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA640,0)","v":2E-3},638]
[null,742,null,null,"Total",null,{"$f":"SUM(G639:G640)","v":3324.37574613572},{"$f":"SUM(H639:H640)","v":3183.2816569154493},3408.3164203343295,2752.5566169522244,2956.9811954527686,3186.4076900211076,3245.456764130693,3135.335306095345,3027.7560322961399,2986.0450403776449,3079.2471968720347,3856.2389146765818,null,{"$f":"SUM(T639:T640)","v":3437.4045215043348},3291.513233250575,3524.1991786256967,{"$f":"SUM(W639:W640)","v":2846.1435419285999},3057.5185560981627,3294.7455514818253,3355.8022941111367,3241.9367065025867,3130.6997373942086,3087.5705717504848,3183.9416015656843,3987.3510377755856,{"$f":"SUM(AF639:AF640)","v":3444.2793305473433},3298.096259717076,3531.247576982948,2851.8358290124575,3063.6335932103589,3301.3350425847889,3362.5138986993588,3248.420579915592,3136.9611368689971,3093.7457128939859,3190.3094847688158,3995.3257398511369,null,null,{"$f":"SUM(G641:R641)","v":38141.998580260042},{"$f":"SUM(T641:AE641)","v":39438.826531988889},{"$f":"SUM(AF641:AQ641)","v":39517.704185052862},{"$f":"AW639","v":3.4000000000000002E-2},{"$f":"AX639","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA641,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA641,0)","v":2E-3},639]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641]
[null,745,null,null,"Utah",null,{"$f":"G136-G390","v":38308.429638777874},53766.881435845346,44147.837528502285,43096.654615911699,59172.852840396175,64135.712370954709,30438.622761191116,50843.644894659883,54852.932382515486,31126.824859721972,70529.986473542143,49733.133989373717,null,{"$f":"G644*(1+$AY644)","v":39610.916246496323},{"$f":"H644*(1+$AY644)","v":55594.955404664091},{"$f":"I644*(1+$AY644)","v":45648.864004471361},{"$f":"J644*(1+$AY644)","v":44561.940872852698},61184.729836969644,66316.326591567165,31473.535935071613,52572.328821078321,56717.932083521016,32185.13690495252,72928.006013642575,51424.060545012428,{"$f":"T644*(1+$AZ$644)","v":39690.138078989316},55706.145315473419,45740.161732480301,44651.064754598403,61307.099296643581,66448.959244750295,31536.483006941759,52677.47347872048,56831.367947688057,32249.507178762426,73073.862025669863,51526.908666102456,null,null,{"$f":"SUM(G644:R644)","v":590153.51379139232},{"$f":"SUM(T644:AE644)","v":610218.73326029978},{"$f":"SUM(AF644:AQ644)","v":611439.17072682024},{"$f":"AW639","v":3.4000000000000002E-2},{"$f":"AX639","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA644,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA644,0)","v":2E-3},642]
[null,746,null,null,"Wyoming",null,1774.4362168622006,2175.5232782978028,2345.0093996736314,2483.6245542912216,2205.4849285950563,2493.7251630377223,1165.0371837201533,1743.0615280356437,1801.8596312827462,1071.3121697881061,1997.8402250830018,1675.124467263372,null,1834.7670482355154,2249.491069759928,2424.7397192625349,2568.0677891371233,2280.4714161672882,2578.5118185810047,1204.6484479666385,1802.3256199888556,1863.1228587463597,1107.7367835609018,2065.7667927358239,1732.0786991503267,{"$f":"T645*(1+$AZ$645)","v":1838.4365823319865},2253.9900518994477,2429.58919870106,2573.2039247153975,2285.0323589996228,2583.6688422181669,1207.0577448625718,1805.9302712288334,1866.8491044638524,1109.9522571280236,2069.8983263212954,1735.5428565486272,null,null,{"$f":"SUM(G645:R645)","v":22932.038745930658},{"$f":"SUM(T645:AE645)","v":23711.728063292299},{"$f":"SUM(AF645:AQ645)","v":23759.151519418883},{"$f":"AW644","v":3.4000000000000002E-2},{"$f":"AX644","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA645,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA645,0)","v":2E-3},643]
[null,747,null,null,"Total",null,{"$f":"SUM(G644:G645)","v":40082.865855640077},{"$f":"SUM(H644:H645)","v":55942.404714143151},46492.846928175917,45580.279170202921,61378.33776899123,66629.43753399243,31603.659944911269,52586.706422695526,56654.792013798229,32198.137029510079,72527.82669862514,51408.258456637086,null,{"$f":"SUM(T644:T645)","v":41445.68329473184},57844.446474424018,48073.603723733897,{"$f":"SUM(W644:W645)","v":47130.008661989821},63465.201253136933,68894.838410148164,32678.184383038253,54374.654441067178,58581.054942267379,33292.87368851342,74993.772806378402,53156.139244162754,{"$f":"SUM(AF644:AF645)","v":41528.574661321305},57960.135367372866,48169.750931181363,47224.268679313798,63592.131655643207,69032.628086968456,32743.540751804328,54483.403749949313,58698.217052151907,33359.459435890451,75143.760351991164,53262.451522651085,null,null,{"$f":"SUM(G646:R646)","v":613085.55253732309},{"$f":"SUM(T646:AE646)","v":633930.461323592},{"$f":"SUM(AF646:AQ646)","v":635198.32224623929},{"$f":"AW644","v":3.4000000000000002E-2},{"$f":"AX644","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA646,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA646,0)","v":2E-3},644]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645]
[null,749,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646]
[null,750,null,null,"Utah",null,{"$f":"G141-G395","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G649*(1+$AY649)","v":0},{"$f":"H649*(1+$AY649)","v":0},{"$f":"I649*(1+$AY649)","v":0},{"$f":"J649*(1+$AY649)","v":0},0,0,0,0,0,0,0,0,{"$f":"T649*(1+$AZ$649)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G649:R649)","v":0},{"$f":"SUM(T649:AE649)","v":0},{"$f":"SUM(AF649:AQ649)","v":0},{"$f":"AW644","v":3.4000000000000002E-2},{"$f":"AX644","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA649,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA649,0)","v":2E-3},647]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T650*(1+$AZ650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G650:R650)","v":0},{"$f":"SUM(T650:AE650)","v":0},{"$f":"SUM(AF650:AQ650)","v":0},{"$f":"AW649","v":3.4000000000000002E-2},{"$f":"AX649","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA650,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA650,0)","v":2E-3},648]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T649:T650)","v":0},0,0,{"$f":"SUM(W649:W650)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF649:AF650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G651:R651)","v":0},{"$f":"SUM(T651:AE651)","v":0},{"$f":"SUM(AF651:AQ651)","v":0},{"$f":"AW649","v":3.4000000000000002E-2},{"$f":"AX649","v":2E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA651,0)","v":3.4000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA651,0)","v":2E-3},649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651]
[null,755,null,null,"Utah",null,{"$f":"G146-G400","v":123977.86000000002},95657.380000000034,77849.53,51368.539999999979,36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,null,{"$f":"G654*(1+$AY654)","v":123977.86000000002},{"$f":"H654*(1+$AY654)","v":95657.380000000034},{"$f":"I654*(1+$AY654)","v":77849.53},{"$f":"J654*(1+$AY654)","v":51368.539999999979},36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,{"$f":"T654*(1+$AZ654)","v":123977.86000000002},95657.380000000034,77849.53,51368.539999999979,36844.600000000006,27204.429999999997,25714.640000000007,25661.440000000002,23171.08,37324.29,82875.010000000009,116601.67000000004,null,null,{"$f":"SUM(G654:R654)","v":724250.47000000009},{"$f":"SUM(T654:AE654)","v":724250.47000000009},{"$f":"SUM(AF654:AQ654)","v":724250.47000000009},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA654,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA654,0)","v":0},652]
[null,756,null,null,"Wyoming",null,16584.22,15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,null,16584.22,15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,16584.22,15155.29,12909.09,9603.4599999999991,7377.02,3016.49,2987.76,2762.3,2977.62,4107.5,10505.26,14340.49,null,null,{"$f":"SUM(G655:R655)","v":102326.5},{"$f":"SUM(T655:AE655)","v":102326.5},{"$f":"SUM(AF655:AQ655)","v":102326.5},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA655,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA655,0)","v":0},653]
[null,757,null,null,"Total",null,140562.08000000002,110812.67000000004,90758.62,60971.999999999978,44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,null,{"$f":"SUM(T654:T655)","v":140562.08000000002},110812.67000000004,90758.62,{"$f":"SUM(W654:W655)","v":60971.999999999978},44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,{"$f":"SUM(AF654:AF655)","v":140562.08000000002},110812.67000000004,90758.62,60971.999999999978,44221.62000000001,30220.92,28702.400000000009,28423.74,26148.7,41431.79,93380.27,130942.16000000005,null,null,{"$f":"SUM(G656:R656)","v":826576.97000000009},{"$f":"SUM(T656:AE656)","v":826576.97000000009},{"$f":"SUM(AF656:AQ656)","v":826576.97000000009},{"$f":"AW654","v":0},{"$f":"AX654","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA656,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA656,0)","v":0},654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,754,904,"Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656]
[null,755,null,null,"Utah",null,{"$f":"G151-G405","v":39790.300000000003},32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,{"$f":"G659*(1+$AY659)","v":39790.300000000003},{"$f":"H659*(1+$AY659)","v":32068.04},{"$f":"I659*(1+$AY659)","v":23546.51},{"$f":"J659*(1+$AY659)","v":7901.26},4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,{"$f":"T659*(1+$AZ659)","v":39790.300000000003},32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,null,{"$f":"SUM(G659:R659)","v":188387.96999999997},{"$f":"SUM(T659:AE659)","v":188387.96999999997},{"$f":"SUM(AF659:AQ659)","v":188387.96999999997},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA659,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA659,0)","v":0},657]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA660,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA660,0)","v":0},658]
[null,757,null,null,"Total",null,39790.300000000003,32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,{"$f":"SUM(T659:T660)","v":39790.300000000003},32068.04,23546.51,{"$f":"SUM(W659:W660)","v":7901.26},4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,{"$f":"SUM(AF659:AF660)","v":39790.300000000003},32068.04,23546.51,7901.26,4805.07,2414.8000000000002,2244.41,2149.77,2313.4299999999998,4489.75,28531.21,38133.42,null,null,{"$f":"SUM(G661:R661)","v":188387.96999999997},{"$f":"SUM(T661:AE661)","v":188387.96999999997},{"$f":"SUM(AF661:AQ661)","v":188387.96999999997},{"$f":"AW659","v":0},{"$f":"AX659","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA661,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA661,0)","v":0},659]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661]
[null,755,null,null,"Utah",null,{"$f":"G156-G410","v":217737.96},175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,{"$f":"G664*(1+$AY664)","v":217737.96},{"$f":"H664*(1+$AY664)","v":175945.72},{"$f":"I664*(1+$AY664)","v":129264.84},{"$f":"J664*(1+$AY664)","v":95996.56},58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,{"$f":"T664*(1+$AZ664)","v":217737.96},175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,null,{"$f":"SUM(G664:R664)","v":1369185.2400000002},{"$f":"SUM(T664:AE664)","v":1369185.2400000002},{"$f":"SUM(AF664:AQ664)","v":1369185.2400000002},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA664,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA664,0)","v":0},662]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA665,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA665,0)","v":0},663]
[null,757,null,null,"Total",null,217737.96,175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,{"$f":"SUM(T664:T665)","v":217737.96},175945.72,129264.84,{"$f":"SUM(W664:W665)","v":95996.56},58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,{"$f":"SUM(AF664:AF665)","v":217737.96},175945.72,129264.84,95996.56,58663.839999999997,28464.62,26519.1,29236.68,31855.1,64220.65,223909.56,287370.61,null,null,{"$f":"SUM(G666:R666)","v":1369185.2400000002},{"$f":"SUM(T666:AE666)","v":1369185.2400000002},{"$f":"SUM(AF666:AQ666)","v":1369185.2400000002},{"$f":"AW664","v":0},{"$f":"AX664","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA666,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA666,0)","v":0},664]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,759,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666]
[null,760,null,null,"Utah",null,{"$f":"G161-G415","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G669*(1+$AY669)","v":0},{"$f":"H669*(1+$AY669)","v":0},{"$f":"I669*(1+$AY669)","v":0},{"$f":"J669*(1+$AY669)","v":0},0,0,0,0,0,0,0,0,{"$f":"T669*(1+$AZ$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},8.0000000000000002E-3,-4.5999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA669,0)","v":8.0000000000000002E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA669,0)","v":-4.5999999999999999E-2},667]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AZ$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},{"$f":"AW669","v":8.0000000000000002E-3},{"$f":"AX669","v":-4.5999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA670,0)","v":8.0000000000000002E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA670,0)","v":-4.5999999999999999E-2},668]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T669:T670)","v":0},0,0,{"$f":"SUM(W669:W670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0},{"$f":"AW669","v":8.0000000000000002E-3},{"$f":"AX669","v":-4.5999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA671,0)","v":8.0000000000000002E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA671,0)","v":-4.5999999999999999E-2},669]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G669+G664+G659+G654+G649+G644+G639+G634+G629","v":448625.65837548603},{"$f":"H669+H664+H659+H654+H649+H644+H639+H634+H629","v":386080.69304069493},306772.15002092114,225121.42209192383,188137.98446027527,155272.14782560052,112639.44772293352,141621.06101007512,142776.92458314964,165947.18575776991,434999.68653277529,526945.6511285879,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":450757.92087307741},388730.28320171271,309176.04477815807,{"$f":"W669+W664+W659+W654+W649+W644+W639+W634+W629","v":227351.26015108166},190977.73669350374,158395.53283084079,114476.94325207865,144309.10704760099,145516.92100876645,167837.06652203211,438232.87378059037,529646.4854113172,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":450608.18665907119},388604.69368069584,308963.85537882888,227211.96906256949,190882.07792736898,158242.51446136046,114331.30268480768,144115.55137806371,145373.17452631943,167681.78903608865,438135.66529903625,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":529467.99178205116},null,null,{"$f":"SUM(G674:R674)","v":3234940.0125501929},{"$f":"SUM(T674:AE674)","v":3265408.1755507602},{"$f":"SUM(AF674:AQ674)","v":3263618.7718762616},null,null,null,null,672]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G670+G665+G660+G655+G650+G645+G640+G635+G630","v":19237.964326852183},{"$f":"H670+H665+H660+H655+H650+H645+H640+H635+H630","v":18198.00303349004},16230.76544571486,12904.836070399157,10438.639103333155,6512.9214822951553,4993.8137835186326,5530.5511698615492,5688.4623377508624,6058.1863719612356,13381.124322357718,17064.847809318082,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":19323.419767080857},18296.671631719473,16337.903545104544,13012.474156804381,10538.212162673577,6626.1227210593406,5057.5837758961816,5618.7866458662647,5775.5936183855065,6119.8122627327512,13474.016035810897,17151.820572199184,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":19319.568949822053},18293.545370278938,16333.007076792908,13010.175438119462,10535.852364192206,6622.1160317229505,5053.159001156564,5612.8102319793406,5771.3096761977322,6114.7733395721871,13470.339870657102,17146.429798602559,null,null,{"$f":"SUM(G675:R675)","v":136240.11525685264},{"$f":"SUM(T675:AE675)","v":137332.41689533295},{"$f":"SUM(AF675:AQ675)","v":137283.087149094},null,null,null,null,673]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G631+G636+G641+G646+G651++G656+G661+G666+G671","v":467863.62270233827},{"$f":"H631+H636+H641+H646+H651++H656+H661+H666+H671","v":404278.69607418508},{"$f":"I631+I636+I641+I646+I651++I656+I661+I666+I671","v":323002.91546663607},238026.25816232295,198576.62356360842,161785.0693078957,117633.26150645217,147151.6121799367,148465.38692090049,172005.37212973114,448380.81085513288,{"$f":"R631+R636+R641+R646+R651++R656+R661+R666+R671","v":544010.498937906},null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":470081.34064015828},407026.95483343222,325513.94832326262,{"$f":"W631+W636+W641+W646+W651++W656+W661+W666+W671","v":240363.73430788604},201515.94885617736,165021.6555519001,119534.52702797484,149927.89369346725,151292.51462715192,173956.87878476488,451706.88981640118,546798.30598351639,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":469927.75560889323},406898.23905097478,325296.86245562171,240222.14450068894,201417.93029156121,164864.63049308339,119384.46168596426,149728.36161004307,151144.4842025172,173796.56237566081,451606.00516969326,546614.42158065387,null,null,{"$f":"SUM(G677:R677)","v":3371180.1278070463},{"$f":"SUM(T677:AE677)","v":3402740.5924460934},{"$f":"SUM(AF677:AQ677)","v":3400901.8590253564},null,null,null,null,675]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU677/AT677","v":1.0093618446486208},null,null,null,null,null,676]
[null,770,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678]
[null,772,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[null,773,null,null,"Utah",null,{"$f":"G174-G428","v":10909.593009221935},10151.35310704814,14448.221983844967,8784.9626246915286,9012.616605928888,7965.1784653116192,8477.5613996477186,9531.5010200675824,7128.0936599445522,6346.4815934270082,8462.5223894281808,8895.3701685634951,null,{"$f":"G682*(1+$AY682)","v":11345.976729590813},{"$f":"H682*(1+$AY682)","v":10557.407231330066},{"$f":"I682*(1+$AY682)","v":15026.150863198767},{"$f":"J682*(1+$AY682)","v":9136.3611296791896},9373.1212701660443,8283.7856039240851,8816.6638556336275,9912.7610608702853,7413.2174063423345,6600.3408571640884,8801.0232850053089,9251.184975306036,{"$f":"T682*(1+$AZ$682)","v":11618.280171100992},10810.785004881987,15386.778483915537,9355.6337967914897,9598.0761806500304,8482.5964584182639,9028.2637881688352,10150.667326331173,7591.1346240945504,6758.7490377360264,9012.2478438454364,9473.2134147133802,null,null,{"$f":"SUM(G682:R682)","v":110113.45602712559},{"$f":"SUM(T682:AE682)","v":114517.99426821065},{"$f":"SUM(AF682:AQ682)","v":117266.4261306477},0.04,2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA682,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA682,0)","v":2.4E-2},680]
[null,774,null,null,"Wyoming",null,307.43978660847552,286.12488173962834,407.05202045234137,247.59031016941572,253.79293784585457,224.480364465398,238.92938274554854,268.63914024206747,200.96552233238481,178.95650929955457,238.53027055125926,250.86033085304712,null,319.73737807281452,297.56987700921349,423.33410127043504,257.49392257619235,263.94465535968874,233.45957904401394,248.48655805537049,279.3847058517502,209.0041432256802,186.11476967153675,248.07148137330964,260.89474408716899,{"$f":"T683*(1+$AZ$683)","v":327.4110751465621},304.71155405743463,433.49411970092547,263.67377671802097,270.27932708832128,239.06260894107027,254.4502354486994,286.08993879219219,214.02024266309652,190.58152414365364,254.02519692626907,267.15621794526106,null,null,{"$f":"SUM(G683:R683)","v":3103.3614573049754},{"$f":"SUM(T683:AE683)","v":3227.4959155971742},{"$f":"SUM(AF683:AQ683)","v":3304.9558175715065},{"$f":"AW682","v":0.04},2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA683,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA683,0)","v":2.4E-2},681]
[null,775,null,null,"Total",null,{"$f":"SUM(G682:G683)","v":11217.032795830411},{"$f":"SUM(H682:H683)","v":10437.477988787768},14855.274004297309,9032.5529348609452,9266.4095437747419,8189.6588297770177,8716.4907823932663,9800.1401603096492,7329.0591822769366,6525.4381027265626,8701.0526599794393,9146.2304994165424,null,{"$f":"SUM(T682:T683)","v":11665.714107663627},10854.977108339279,15449.484964469202,{"$f":"SUM(W682:W683)","v":9393.8550522553815},9637.0659255257324,8517.2451829680995,9065.150413688998,10192.145766722035,7622.2215495680148,6786.4556268356255,9049.0947663786192,9512.0797193932049,{"$f":"SUM(AF682:AF683)","v":11945.691246247554},11115.496558939421,15820.272603616462,9619.3075735095099,9868.3555077383517,8721.6590673593346,9282.7140236175346,10436.757265123366,7805.1548667576471,6949.3305618796803,9266.2730407717063,9740.3696326586414,null,null,{"$f":"SUM(G684:R684)","v":113216.81748443059},{"$f":"SUM(T684:AE684)","v":117745.49018380782},{"$f":"SUM(AF684:AQ684)","v":120571.38194821919},{"$f":"AW682","v":0.04},{"$f":"AX682","v":2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA684,0)","v":0.04},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA684,0)","v":2.4E-2},682]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[null,778,null,null,"Utah",null,{"$f":"G179-G433","v":5884223.5731900539},4270565.7325326046,3349285.082900086,2614253.189550403,1536361.8517904258,834732.74889852456,734061.58699740632,766179.35447953455,844978.26392621477,1984672.9365039223,2819663.9615991516,4184764.7023121445,null,{"$f":"G687*(1+$AY687)","v":5990139.5975074749},{"$f":"H687*(1+$AY687)","v":4347435.9157181913},{"$f":"I687*(1+$AY687)","v":3409572.2143922877},{"$f":"J687*(1+$AY687)","v":2661309.7469623103},1564016.3651226535,849757.93837869796,747274.69556335965,779970.58286016621,860187.87267688662,2020397.0493609929,2870417.9129079366,4260090.4669537628,{"$f":"T687*(1+$AZ$687)","v":5846376.2471672958},4243097.4537409544,3327742.4812468728,2597438.3130352148,1526479.9723597099,829363.74785760918,729340.10286983906,761251.28887152218,839543.36373264133,1971907.520176329,2801527.8829981461,4157848.2957468722,null,null,{"$f":"SUM(G687:R687)","v":29823742.98468047},{"$f":"SUM(T687:AE687)","v":30360570.358404722},{"$f":"SUM(AF687:AQ687)","v":29631916.669803008},1.7999999999999999E-2,-2.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA687,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA687,0)","v":-2.4E-2},685]
[null,779,null,null,"Wyoming",null,27565.491041627749,23934.725387767248,20504.813682633743,15835.710039076948,12476.746838541041,5137.1559709449593,5800.6098025311221,6541.1890339156107,6370.5713684860821,10960.833808022113,15554.289549860998,22111.65480469586,null,28061.669880377049,24365.550444747059,20873.900328921151,16120.752819780333,12701.32828163478,5229.6247784219686,5905.0207789766828,6658.9304365260914,6485.2416531188319,11158.128816566512,15834.266761758496,22509.664591180386,{"$f":"T688*(1+$AZ$688)","v":27388.189803247998},23780.777234073128,20372.926721027041,15733.854752105604,12396.496402875546,5104.113783739841,5763.3002802812425,6499.1161060494651,6329.5958534439796,10890.333724968916,15454.244359476292,21969.432640992058,null,null,{"$f":"SUM(G688:R688)","v":172793.79132810346},{"$f":"SUM(T688:AE688)","v":175904.07957200933},{"$f":"SUM(AF688:AQ688)","v":171682.38166228108},{"$f":"AW687","v":1.7999999999999999E-2},{"$f":"AX687","v":-2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA688,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA688,0)","v":-2.4E-2},686]
[null,780,null,null,"Total",null,{"$f":"SUM(G687:G688)","v":5911789.0642316816},{"$f":"SUM(H687:H688)","v":4294500.4579203716},3369789.8965827199,2630088.8995894799,1548838.5986289668,839869.90486946946,739862.1967999374,772720.54351345019,851348.83529470081,1995633.7703119444,2835218.2511490127,4206876.3571168398,null,{"$f":"SUM(T687:T688)","v":6018201.2673878521},4371801.4661629386,3430446.1147212088,{"$f":"SUM(W687:W688)","v":2677430.4997820905},1576717.6934042883,854987.5631571199,753179.71634233638,786629.51329669228,866673.11433000548,2031555.1781775593,2886252.179669695,4282600.131544943,{"$f":"SUM(AF687:AF688)","v":5873764.436970544},4266878.2309750272,3348115.4079678999,2613172.1677873204,1538876.4687625854,834467.86164134904,735103.40315012028,767750.40497757168,845872.95958608529,1982797.8539012978,2816982.1273576226,4179817.7283878643,null,null,{"$f":"SUM(G689:R689)","v":29996536.77600858},{"$f":"SUM(T689:AE689)","v":30536474.437976729},{"$f":"SUM(AF689:AQ689)","v":29803599.05146528},{"$f":"AW687","v":1.7999999999999999E-2},{"$f":"AX687","v":-2.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA689,0)","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA689,0)","v":-2.4E-2},687]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688]
[null,782,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[null,783,null,null,"Utah",null,{"$f":"G184-G438","v":29068.26},81.06,84564.89,153652.69,20170.95,50214.38,25497.51,51488.85,84244.92,36117.18,56883.42,155312.4,null,{"$f":"G692*(1+$AY692)","v":29271.737819999995},{"$f":"H692*(1+$AY692)","v":81.627420000000001},{"$f":"I692*(1+$AY692)","v":85156.844229999988},{"$f":"J692*(1+$AY692)","v":154728.25882999998},20312.146649999999,50565.880659999995,25675.992569999995,51849.271949999995,84834.634439999994,36370.000259999993,57281.603939999994,156399.58679999999,{"$f":"T692*(1+$AZ$692)","v":27808.150928999992},77.546048999999996,80899.002018499988,146991.84588849999,19296.539317499999,48037.58662699999,24392.192941499994,49256.808352499989,80592.902717999998,34551.500246999989,54417.523742999991,148579.60745999997,null,null,{"$f":"SUM(G692:R692)","v":747296.51000000013},{"$f":"SUM(T692:AE692)","v":752527.58556999988},{"$f":"SUM(AF692:AQ692)","v":714901.2062914999},7.0000000000000001E-3,-0.05,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA692,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA692,0)","v":-0.05},690]
[null,784,null,null,"Wyoming",null,1010.79,2.2799999999999998,1.98,0,0,1414.64,718.32,707.32,720.92,707.32,2735.59,3427.61,null,1017.8655299999998,2.2959599999999996,1.9938599999999997,0,0,1424.5424799999998,723.34823999999992,712.27123999999992,725.96643999999992,712.27123999999992,2754.7391299999999,3451.6032699999996,{"$f":"T693*(1+$AZ$693)","v":966.97225349999974},2.1811619999999996,1.8941669999999997,0,0,1353.3153559999998,687.18082799999991,676.65767799999992,689.66811799999994,676.65767799999992,2617.0021735,3279.0231064999994,null,null,{"$f":"SUM(G693:R693)","v":11446.77},{"$f":"SUM(T693:AE693)","v":11526.897389999998},{"$f":"SUM(AF693:AQ693)","v":10950.552520499998},{"$f":"AW692","v":7.0000000000000001E-3},{"$f":"AX692","v":-0.05},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA693,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA693,0)","v":-0.05},691]
[null,785,null,null,"Total",null,{"$f":"SUM(G692:G693)","v":30079.05},{"$f":"SUM(H692:H693)","v":83.34},84566.87,153652.69,20170.95,51629.02,26215.829999999998,52196.17,84965.84,36824.5,59619.009999999995,158740.00999999998,null,{"$f":"SUM(T692:T693)","v":30289.603349999994},83.923379999999995,85158.83808999999,{"$f":"SUM(W692:W693)","v":154728.25882999998},20312.146649999999,51990.423139999992,26399.340809999994,52561.543189999997,85560.600879999998,37082.271499999995,60036.343069999995,159851.19006999998,{"$f":"SUM(AF692:AF693)","v":28775.123182499992},79.727210999999997,80900.896185499994,146991.84588849999,19296.539317499999,49390.901982999989,25079.373769499995,49933.466030499992,81282.570835999999,35228.157924999992,57034.525916499988,151858.63056649998,null,null,{"$f":"SUM(G694:R694)","v":758743.28},{"$f":"SUM(T694:AE694)","v":764054.48295999982},{"$f":"SUM(AF694:AQ694)","v":725851.75881199993},{"$f":"AW692","v":7.0000000000000001E-3},{"$f":"AX692","v":-0.05},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA694,0)","v":7.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA694,0)","v":-0.05},692]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693]
[null,787,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[null,788,null,null,"Utah",null,{"$f":"G189-G443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G697*(1+$AY697)","v":0},{"$f":"H697*(1+$AY697)","v":0},{"$f":"I697*(1+$AY697)","v":0},{"$f":"J697*(1+$AY697)","v":0},0,0,0,0,0,0,0,0,{"$f":"T697*(1+$AZ$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},2.1999999999999999E-2,-3.1E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA697,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA697,0)","v":-3.1E-2},695]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AZ$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},{"$f":"AW697","v":2.1999999999999999E-2},{"$f":"AX697","v":-3.1E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA698,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA698,0)","v":-3.1E-2},696]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T697:T698)","v":0},0,0,{"$f":"SUM(W697:W698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0},{"$f":"AW697","v":2.1999999999999999E-2},{"$f":"AX697","v":-3.1E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA699,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA699,0)","v":-3.1E-2},697]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698]
[null,792,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G682+G687+G692+G697","v":5924201.426199276},{"$f":"H682+H687+H692+H697","v":4280798.1456396524},3448298.194883931,2776690.8421750944,1565545.4183963547,892912.30736383621,768036.65839705407,827199.70549960213,936351.27758615941,2027136.5980973493,2885009.9039885798,{"$f":"R682+R687+R692+R697","v":4348972.4724807078},null,{"$f":"T682+T687+T692+T697","v":6030757.3120570658},4358074.950369521,3509755.2094854861,{"$f":"W682+W687+W692+W697","v":2825174.3669219897},1593701.6330428196,908607.60464262206,781767.35198899324,841732.61587103643,952435.72452322906,2063367.3904781567,2936500.5401329417,4425741.2387290681,{"$f":"AF682+AF687+AF692+AF697","v":5885802.678267397},4253985.7847948363,3424028.2617492885,2753785.7927205064,1555374.5878578599,885883.93094302749,762760.55959950783,820658.76455035328,927727.40107473591,2013217.7694610651,2864957.6545849913,4315901.1166215856,null,null,{"$f":"SUM(G702:R702)","v":30681152.950707596},{"$f":"SUM(T702:AE702)","v":31227615.938242927},{"$f":"SUM(AF702:AQ702)","v":30464084.302225158},null,null,null,null,700]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G683+G688+G693+G698","v":28883.720828236226},{"$f":"H683+H688+H693+H698","v":24223.130269506877},20913.845703086085,16083.300349246365,12730.539776386895,6776.2763354103581,6757.8591852766704,7517.1481741576781,7292.4568908184665,11847.110317321667,18528.409820412257,{"$f":"R683+R688+R693+R698","v":25790.125135548908},null,{"$f":"T683+T688+T693+T698","v":29399.272788449864},24665.416281756272,21299.228290191586,16378.246742356525,12965.272936994468,6887.626837465983,6876.8555770320536,7650.5863823778418,7420.2122363445123,12056.514826238048,18837.077373131804,26222.162605267557,{"$f":"AF683+AF688+AF693+AF698","v":28682.573131894562},24087.669950130563,20808.315007727964,15997.528528823625,12666.775729963867,6696.4917486809109,6704.9313437299415,7461.8637228416565,7233.284214107076,11757.572927112569,18325.271729902561,25515.611965437318,null,null,{"$f":"SUM(G703:R703)","v":187343.92278540845},{"$f":"SUM(T703:AE703)","v":190658.47287760652},{"$f":"SUM(AF703:AQ703)","v":185937.89000035264},null,null,null,null,701]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G684+G689+G694+G699","v":5953085.1470275121},{"$f":"H684+H689+H694+H699","v":4305021.2759091593},3469212.0405870173,2792774.1425243407,1578275.9581727416,899688.58369924652,774794.51758233062,834716.85367375985,943643.73447697773,2038983.708414671,2903538.313808992,{"$f":"R684+R689+R694+R699","v":4374762.5976162562},null,{"$f":"T684+T689+T694+T699","v":6060156.5848455159},4382740.3666512771,3531054.437775678,{"$f":"W684+W689+W694+W699","v":2841552.6136643463},1606666.905979814,915495.23148008797,788644.20756602532,849383.20225341432,959855.93675957352,2075423.9053043949,2955337.6175060733,4451963.401334336,{"$f":"AF684+AF689+AF694+AF699","v":5914485.2513992917},4278073.4547449667,3444836.5767570166,2769783.32124933,1568041.3635878239,892580.42269170831,769465.49094323779,828120.62827319512,934960.685288843,2024975.3423881775,2883282.9263148941,4341416.728587023,null,null,{"$f":"SUM(G705:R705)","v":30868496.873493001},{"$f":"SUM(T705:AE705)","v":31418274.411120534},{"$f":"SUM(AF705:AQ705)","v":30650022.192225512},null,null,null,null,703]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU705/AT705","v":1.0178103112659052},null,null,null,null,null,704]
[null,798,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706]
[null,800,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,{"$f":"G202-G456","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G710*(1+$AY710)","v":0},{"$f":"H710*(1+$AY710)","v":0},{"$f":"I710*(1+$AY710)","v":0},{"$f":"J710*(1+$AY710)","v":0},0,0,0,0,0,0,0,0,{"$f":"T710*(1+$AZ$710)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G710:R710)","v":0},{"$f":"SUM(T710:AE710)","v":0},{"$f":"SUM(AF710:AQ710)","v":0},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA710,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA710,0)","v":0},708]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,0,3.2741809263825417E-11,-5.4569682106375694E-11,0,-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,null,0,3.2741809263825417E-11,-5.4569682106375694E-11,0,-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,{"$f":"T711*(1+$AZ$711)","v":0},3.2741809263825417E-11,-5.4569682106375694E-11,0,-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,null,null,{"$f":"SUM(G711:R711)","v":7.2759576141834259E-12},{"$f":"SUM(T711:AE711)","v":7.2759576141834259E-12},{"$f":"SUM(AF711:AQ711)","v":7.2759576141834259E-12},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA711,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA711,0)","v":0},709]
[null,803,null,null,"Total",null,{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":3.2741809263825417E-11},-5.4569682106375694E-11,0,-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,null,{"$f":"SUM(T710:T711)","v":0},3.2741809263825417E-11,-5.4569682106375694E-11,{"$f":"SUM(W710:W711)","v":0},-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,{"$f":"SUM(AF710:AF711)","v":0},3.2741809263825417E-11,-5.4569682106375694E-11,0,-2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,4.0017766878008842E-11,0,0,0,-4.7293724492192268E-11,null,null,{"$f":"SUM(G712:R712)","v":7.2759576141834259E-12},{"$f":"SUM(T712:AE712)","v":7.2759576141834259E-12},{"$f":"SUM(AF712:AQ712)","v":7.2759576141834259E-12},{"$f":"AW710","v":0},{"$f":"AX710","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA712,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA712,0)","v":0},710]
[null,804,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711]
[null,805,null,null,"Utah",null,{"$f":"G206-G460","v":78901.014058533241},{"$f":"H206-H460","v":-92863.594474409489},214795.77982345171,147104.99113709116,154542.61501804079,-200646.68855234078,348153.17275712732,211995.30114641492,243817.35189420401,381992.06522786408,298582.54526728025,370761.36629043345,null,{"$f":"G714*(1+$AY714)","v":81110.24245217217},{"$f":"H714*(1+$AY714)","v":-95463.77511969296},{"$f":"I714*(1+$AY714)","v":220810.06165850838},{"$f":"J714*(1+$AY714)","v":151223.93088892972},158869.80823854593,-206264.79583180632,357901.46159432689,217931.16957851453,250644.23774724174,392687.84305424429,306942.85653476411,381142.68454656558,{"$f":"T714*(1+$AZ$714)","v":80380.250270102624},-94604.601143615728,218822.77110358179,149862.91551092936,157439.97996439901,-204408.41266932007,354680.34843997797,215969.7890523079,248388.43960751657,389153.65246675612,304180.37082595122,377712.4003856465,null,null,{"$f":"SUM(G714:R714)","v":2157135.9195936904},{"$f":"SUM(T714:AE714)","v":2217535.7253423142},{"$f":"SUM(AF714:AQ714)","v":2197577.9038142334},2.8000000000000001E-2,-8.9999999999999993E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA714,0)","v":2.8000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA714,0)","v":-8.9999999999999993E-3},712]
[null,806,null,null,"Wyoming",null,{"$f":"G207-G461","v":6760.9011752350143},3623.2050838008699,12749.673221743258,9205.3118964144123,8494.7598994903237,-5511.5443864115832,12616.321284516083,7343.8991452461532,8950.2625060992814,12220.313255077544,9597.7218971925213,14215.244156753488,null,6950.2064081415947,3724.6548261472944,13106.664071952069,9463.0606295140169,8732.6131766760536,-5665.8676292311075,12969.578280482534,7549.528321313046,9200.8698562700611,12562.482026219715,9866.4581103139117,14613.270993142585,{"$f":"T715*(1+$AZ$715)","v":6887.6545504683199},3691.1329327119688,12988.7040953045,9377.8930838483902,8654.0196580859683,-5614.8748205680276,12852.852075958192,7481.5825664212289,9118.0620275636302,12449.419687983738,9777.6599873210871,14481.751554204302,null,null,{"$f":"SUM(G715:R715)","v":100266.06913515736},{"$f":"SUM(T715:AE715)","v":103073.51907094178},{"$f":"SUM(AF715:AQ715)","v":102145.85739930329},{"$f":"AW714","v":2.8000000000000001E-2},{"$f":"AX714","v":-8.9999999999999993E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA715,0)","v":2.8000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA715,0)","v":-8.9999999999999993E-3},713]
[null,807,null,null,"Total",null,{"$f":"SUM(G714:G715)","v":85661.915233768261},{"$f":"SUM(H714:H715)","v":-89240.389390608616},227545.45304519497,156310.30303350557,163037.37491753109,-206158.23293875236,360769.4940416434,219339.20029166108,252767.61440030328,394212.3784829416,308180.26716447278,384976.61044718692,null,{"$f":"SUM(T714:T715)","v":88060.448860313758},-91739.120293545668,233916.72573046046,{"$f":"SUM(W714:W715)","v":160686.99151844374},167602.42141522199,-211930.66346103742,370871.03987480944,225480.69789982756,259845.1076035118,405250.32508046401,316809.31464507803,395755.95553970814,{"$f":"SUM(AF714:AF715)","v":87267.904820570941},-90913.468210903753,231811.4751988863,159240.80859477774,166093.99962248499,-210023.28748988808,367533.20051593619,223451.37161872911,257506.5016350802,401603.07215473987,313958.03081327229,392194.15193985082,null,null,{"$f":"SUM(G716:R716)","v":2257401.9887288478},{"$f":"SUM(T716:AE716)","v":2320609.2444132557},{"$f":"SUM(AF716:AQ716)","v":2299723.7612135368},{"$f":"AW714","v":2.8000000000000001E-2},{"$f":"AX714","v":-8.9999999999999993E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA716,0)","v":2.8000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA716,0)","v":-8.9999999999999993E-3},714]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,809,null,null,"Utah",null,{"$f":"G210-G464","v":-1165299.28},-1421297.44,-1188518.01,-1231466.3,-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,null,{"$f":"G718*(1+$AY718)","v":-1165299.28},{"$f":"H718*(1+$AY718)","v":-1421297.44},{"$f":"I718*(1+$AY718)","v":-1188518.01},{"$f":"J718*(1+$AY718)","v":-1231466.3},-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,{"$f":"T718*(1+$AZ$718)","v":-1165299.28},-1421297.44,-1188518.01,-1231466.3,-1496732.37,-1572934.99,-1484983.78,-1833982.32,-1737294.32,-1490432.42,-1447570.55,-1446963.55,null,null,{"$f":"SUM(G718:R718)","v":-17517475.330000002},{"$f":"SUM(T718:AE718)","v":-17517475.330000002},{"$f":"SUM(AF718:AQ718)","v":-17517475.330000002},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA718,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA718,0)","v":0},716]
[null,810,null,null,"Wyoming",null,-39989.89,-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,null,-39989.89,-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,{"$f":"T719*(1+$AZ$719)","v":-39989.89},-48780.89,-40787.22,-42262.07,-51371.33,-53988.14,-50967.89,-62952.53,-59632.25,-51154.99,-49683.11,-49662.27,null,null,{"$f":"SUM(G719:R719)","v":-601232.58000000007},{"$f":"SUM(T719:AE719)","v":-601232.58000000007},{"$f":"SUM(AF719:AQ719)","v":-601232.58000000007},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA719,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA719,0)","v":0},717]
[null,811,null,null,"Total",null,{"$f":"SUM(G718:G719)","v":-1205289.17},{"$f":"SUM(H718:H719)","v":-1470078.3299999998},-1229305.23,-1273728.3700000001,-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,null,{"$f":"SUM(T718:T719)","v":-1205289.17},-1470078.3299999998,-1229305.23,{"$f":"SUM(W718:W719)","v":-1273728.3700000001},-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,{"$f":"SUM(AF718:AF719)","v":-1205289.17},-1470078.3299999998,-1229305.23,-1273728.3700000001,-1548103.7000000002,-1626923.13,-1535951.67,-1896934.85,-1796926.57,-1541587.41,-1497253.6600000001,-1496625.82,null,null,{"$f":"SUM(G720:R720)","v":-18118707.91},{"$f":"SUM(T720:AE720)","v":-18118707.91},{"$f":"SUM(AF720:AQ720)","v":-18118707.91},{"$f":"AW718","v":0},{"$f":"AX718","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA720,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA720,0)","v":0},718]
[null,812,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[null,813,null,null,"Utah",null,{"$f":"G214-G468","v":712494.67310061539},812518.74789804127,751003.33990295511,659653.27732805256,748484.4890893111,689591.27067623287,743759.30147383828,666833.26082539884,650733.64701891225,795847.76296376111,814834.1504374831,662701.73193114344,null,{"$f":"G722*(1+$AY722)","v":728882.05058192951},{"$f":"H722*(1+$AY722)","v":831206.67909969611},{"$f":"I722*(1+$AY722)","v":768276.41672072303},{"$f":"J722*(1+$AY722)","v":674825.30270659772},765699.63233836519,705451.86990178621,760865.76540773653,682170.42582438292,665700.52090034715,814152.26151192759,833575.3358975451,677943.87176555966,{"$f":"T722*(1+$AZ$722)","v":738357.51723949448},842012.36592799204,778264.01013809233,683598.03164178343,775653.72755876381,714622.74421050935,770757.02035803697,691038.64136009978,674354.62767205155,824736.2409115826,844411.81526421313,686757.14209851192,null,null,{"$f":"SUM(G722:R722)","v":8708455.6526457444},{"$f":"SUM(T722:AE722)","v":8908750.1326565985},{"$f":"SUM(AF722:AQ722)","v":9024563.8843811303},2.3E-2,1.2999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA722,0)","v":2.3E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA722,0)","v":1.2999999999999999E-2},720]
[null,814,null,null,"Wyoming",null,28260.183125790005,33770.600016669574,30587.392360410129,27049.11971330471,29585.19168209644,27727.963254896982,30390.902152606883,28763.843910271651,26525.822929262184,32823.741890287842,29635.448855796436,14477.290553194231,null,28910.167337683171,34547.323817052973,31290.902384699559,27671.249466710717,30265.651090784657,28365.706409759609,31089.892902116837,29425.412320207895,27135.916856635213,33578.687953764456,30317.064179479752,14810.268235917696,{"$f":"T723*(1+$AZ$723)","v":29285.999513073049},34996.439026674656,31697.684115700649,28030.975709777955,30659.104554964855,28734.460593086482,31494.061509844352,29807.942680370594,27488.683775771467,34015.210897163393,30711.186013812985,15002.801722984625,null,null,{"$f":"SUM(G723:R723)","v":339597.50044458703},{"$f":"SUM(T723:AE723)","v":347408.24295481248},{"$f":"SUM(AF723:AQ723)","v":351924.55011322512},{"$f":"AW722","v":2.3E-2},{"$f":"AX722","v":1.2999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA723,0)","v":2.3E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA723,0)","v":1.2999999999999999E-2},721]
[null,815,null,null,"Total",null,{"$f":"SUM(G722:G723)","v":740754.85622640536},{"$f":"SUM(H722:H723)","v":846289.34791471087},781590.73226336529,686702.39704135724,778069.68077140755,717319.2339311298,774150.20362644515,695597.10473567049,677259.46994817443,828671.50485404895,844469.59929327958,677179.02248433768,null,{"$f":"SUM(T722:T723)","v":757792.21791961265},865754.0029167491,799567.31910542259,{"$f":"SUM(W722:W723)","v":702496.55217330845},795965.28342914989,733817.5763115458,791955.6583098534,711595.83814459085,692836.4377569824,847730.94946569204,863892.40007702482,692754.14000147732,{"$f":"SUM(AF722:AF723)","v":767643.51675256749},877008.80495466664,809961.69425379299,711629.00735156133,806312.83211372863,743357.20480359579,802251.08186788135,720846.58404047042,701843.31144782295,858751.45180874597,875123.00127802615,701759.94382149656,null,null,{"$f":"SUM(G724:R724)","v":9048053.1530903317},{"$f":"SUM(T724:AE724)","v":9256158.3756114114},{"$f":"SUM(AF724:AQ724)","v":9376488.4344943576},{"$f":"AW722","v":2.3E-2},{"$f":"AX722","v":1.2999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA724,0)","v":2.3E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA724,0)","v":1.2999999999999999E-2},722]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723]
[null,817,null,null,"Utah",null,{"$f":"G218-G472","v":32846.6},32846.6,32846.6,32846.6,47495.59,31711.41,32846.6,32846.6,32973.96,32846.6,21663.68,19870.259999999998,null,{"$f":"G726*(1+$AY726)","v":33667.764999999992},{"$f":"H726*(1+$AY726)","v":33667.764999999992},{"$f":"I726*(1+$AY726)","v":33667.764999999992},{"$f":"J726*(1+$AY726)","v":33667.764999999992},48682.979749999991,32504.195249999997,33667.764999999992,33667.764999999992,33798.308999999994,33667.764999999992,22205.271999999997,20367.016499999998,{"$f":"T726*(1+$AZ$726)","v":34273.784769999991},34273.784769999991,34273.784769999991,34273.784769999991,49559.27338549999,33089.270764499997,34273.784769999991,34273.784769999991,34406.678561999994,34273.784769999991,22604.966895999998,20733.622797,null,null,{"$f":"SUM(G726:R726)","v":383641.1},{"$f":"SUM(T726:AE726)","v":393232.12749999994},{"$f":"SUM(AF726:AQ726)","v":400310.30579499982},2.5000000000000001E-2,1.7999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA726,0)","v":2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA726,0)","v":1.7999999999999999E-2},724]
[null,818,null,null,"Wyoming",null,1127.96,1127.96,1127.96,1127.96,1631,1088.97,1127.96,1127.96,1132.33,1127.96,743.93,682.35,null,1156.1589999999999,1156.1589999999999,1156.1589999999999,1156.1589999999999,1671.7749999999999,1116.19425,1156.1589999999999,1156.1589999999999,1160.6382499999997,1156.1589999999999,762.52824999999984,699.40874999999994,{"$f":"T727*(1+$AZ$727)","v":1176.9698619999999},1176.9698619999999,1176.9698619999999,1176.9698619999999,1701.8669499999999,1136.2857465,1176.9698619999999,1176.9698619999999,1181.5297384999997,1176.9698619999999,776.25375849999989,711.99810749999995,null,null,{"$f":"SUM(G727:R727)","v":13174.300000000001},{"$f":"SUM(T727:AE727)","v":13503.657499999998},{"$f":"SUM(AF727:AQ727)","v":13746.723334999997},{"$f":"AW726","v":2.5000000000000001E-2},{"$f":"AX726","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA727,0)","v":2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA727,0)","v":1.7999999999999999E-2},725]
[null,819,null,null,"Total",null,{"$f":"SUM(G726:G727)","v":33974.559999999998},{"$f":"SUM(H726:H727)","v":33974.559999999998},33974.559999999998,33974.559999999998,49126.59,32800.379999999997,33974.559999999998,33974.559999999998,34106.29,33974.559999999998,22407.61,20552.609999999997,null,{"$f":"SUM(T726:T727)","v":34823.923999999992},34823.923999999992,34823.923999999992,{"$f":"SUM(W726:W727)","v":34823.923999999992},50354.754749999993,33620.389499999997,34823.923999999992,34823.923999999992,34958.94724999999,34823.923999999992,22967.800249999997,21066.425249999997,{"$f":"SUM(AF726:AF727)","v":35450.754631999989},35450.754631999989,35450.754631999989,35450.754631999989,51261.140335499993,34225.556510999995,35450.754631999989,35450.754631999989,35588.208300499995,35450.754631999989,23381.220654499997,21445.6209045,null,null,{"$f":"SUM(G728:R728)","v":396815.39999999991},{"$f":"SUM(T728:AE728)","v":406735.78499999986},{"$f":"SUM(AF728:AQ728)","v":414057.02912999992},{"$f":"AW726","v":2.5000000000000001E-2},{"$f":"AX726","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA728,0)","v":2.5000000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA728,0)","v":1.7999999999999999E-2},726]
[null,820,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727]
[null,821,null,null,"Utah",null,{"$f":"G222-G476","v":-276094.87},-115168.49,-154238.04,-18227.060000000001,97182.81,-286246.42,-862.43,23718.240000000002,139543.17000000001,-111852.24,-144217.45000000001,837121.69,null,{"$f":"G730*(1+$AY730)","v":-285758.19044999999},{"$f":"H730*(1+$AY730)","v":-119199.38715},{"$f":"I730*(1+$AY730)","v":-159636.3714},{"$f":"J730*(1+$AY730)","v":-18865.007099999999},100584.20834999999,-296265.04469999997,-892.61504999999988,24548.378400000001,144427.18095000001,-115767.0684,-149265.06075,866420.94914999988,{"$f":"T730*(1+$AZ$730)","v":-290901.83787809999},-121344.9761187,-162509.82608520001,-19204.5772278,102394.72410029999,-301597.81550459994,-908.68212089999986,24990.249211200004,147026.8702071,-117850.8756312,-151951.8318435,882016.52623469988,null,null,{"$f":"SUM(G730:R730)","v":-9341.0900000000838},{"$f":"SUM(T730:AE730)","v":-9668.0281500000274},{"$f":"SUM(AF730:AQ730)","v":-9842.0526567002526},3.5000000000000003E-2,1.7999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA730,0)","v":3.5000000000000003E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA730,0)","v":1.7999999999999999E-2},728]
[null,822,null,null,"Wyoming",null,-5530.1,-4513.6899999999996,-4351.09,-733.97,3353.36,-9616.7900000000009,1745.74,-510.11,6035.31,-1346.84,-4806.95,28207.759999999998,null,-5723.6535000000003,-4671.6691499999988,-4503.3781499999996,-759.65895,3470.7275999999997,-9953.3776500000004,1806.8408999999999,-527.96384999999998,6246.5458499999995,-1393.9793999999997,-4975.1932499999994,29195.031599999995,{"$f":"T731*(1+$AZ$731)","v":-5826.6792630000009},-4755.7591946999992,-4584.4389566999998,-773.33281110000007,3533.2006967999996,-10132.538447700001,1839.3640361999999,-537.46719929999995,6358.9836753,-1419.0710291999997,-5064.7467284999993,29720.542168799995,null,null,{"$f":"SUM(G731:R731)","v":7932.630000000001},{"$f":"SUM(T731:AE731)","v":8210.2720499999923},{"$f":"SUM(AF731:AQ731)","v":8358.0569468999929},{"$f":"AW730","v":3.5000000000000003E-2},{"$f":"AX730","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA731,0)","v":3.5000000000000003E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA731,0)","v":1.7999999999999999E-2},729]
[null,823,null,null,"Total",null,{"$f":"SUM(G730:G731)","v":-281624.96999999997},{"$f":"SUM(H730:H731)","v":-119682.18000000001},-158589.13,-18961.030000000002,100536.17,-295863.20999999996,883.31000000000006,23208.13,145578.48000000001,-113199.08,-149024.40000000002,865329.45,null,{"$f":"SUM(T730:T731)","v":-291481.84395000001},-123871.0563,-164139.74955000001,{"$f":"SUM(W730:W731)","v":-19624.66605},104054.93594999998,-306218.42234999995,914.22585000000004,24020.414550000001,150673.7268,-117161.0478,-154240.25400000002,895615.98074999987,{"$f":"SUM(AF730:AF731)","v":-296728.51714110002},-126100.7353134,-167094.26504190001,-19977.910038900001,105927.9247971,-311730.35395229992,930.68191530000001,24452.782011900003,153385.8538824,-119269.9466604,-157016.578572,911737.0684034999,null,null,{"$f":"SUM(G732:R732)","v":-1408.4600000000792},{"$f":"SUM(T732:AE732)","v":-1457.7561000001151},{"$f":"SUM(AF732:AQ732)","v":-1483.9957098001614},{"$f":"AW730","v":3.5000000000000003E-2},{"$f":"AX730","v":1.7999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA732,0)","v":3.5000000000000003E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA732,0)","v":1.7999999999999999E-2},730]
[null,824,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731]
[null,825,null,null,"Utah",null,{"$f":"G226-G480","v":2637.3152483152371},1778.0800124667294,16500.651955516078,7383.1477202200913,5812.6082007336081,5631.7488002330065,-621.02354910661961,939.31048641730013,-2780.7571246403968,2670.1250084715284,-3150.0777795015892,-12154.373155021807,null,{"$f":"G734*(1+$AY734)","v":2745.4451734961617},{"$f":"H734*(1+$AY734)","v":1850.9812929778652},{"$f":"I734*(1+$AY734)","v":17177.178685692237},{"$f":"J734*(1+$AY734)","v":7685.856776749114},6050.9251369636859,5862.650501042559,-646.48551461999102,977.82221636040936,-2894.7681667506527,2779.6001338188607,-3279.2309684611541,-12652.702454377701,{"$f":"T734*(1+$AZ$734)","v":2852.517535262512},1923.1695634040018,17847.088654434232,7985.6051910423284,6286.911217305269,6091.2938705832184,-671.69844969017061,1015.9572827984653,-3007.664125253928,2888.0045390377959,-3407.1209762311387,-13146.157850098431,null,null,{"$f":"SUM(G734:R734)","v":24646.755824103166},{"$f":"SUM(T734:AE734)","v":25657.272812891388},{"$f":"SUM(AF734:AQ734)","v":26657.90645259415},4.1000000000000002E-2,3.9E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA734,0)","v":4.1000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA734,0)","v":3.9E-2},732]
[null,826,null,null,"Wyoming",null,148.42556684161264,75.356549477618955,994.62061009505123,410.53062824275912,319.29457534462745,323.39900478817981,-38.921714605937268,36.678266656315827,-138.60085378997246,133.71356710464897,-192.81032669216893,-715.75169756607647,null,154.51101508211875,78.446168006201333,1035.4000551089482,427.36238400071221,332.38565293375717,336.65836398449517,-40.517504904780694,38.182075589224773,-144.28348879536134,139.19582335593958,-200.71555008654784,-745.09751716628557,{"$f":"T735*(1+$AZ$735)","v":160.53694467032136},81.505568558443173,1075.7806572581972,444.02951697673996,345.34869339817368,349.78804017989046,-42.097687596067139,39.671176537204538,-149.9105448583804,144.6244604668212,-208.5434565399232,-774.1563203357706,null,null,{"$f":"SUM(G735:R735)","v":1355.9341758966589},{"$f":"SUM(T735:AE735)","v":1411.5274771084216},{"$f":"SUM(AF735:AQ735)","v":1466.5770487156506},{"$f":"AW734","v":4.1000000000000002E-2},{"$f":"AX734","v":3.9E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA735,0)","v":4.1000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA735,0)","v":3.9E-2},733]
[null,827,null,null,"Total",null,{"$f":"SUM(G734:G735)","v":2785.7408151568497},{"$f":"SUM(H734:H735)","v":1853.4365619443483},17495.272565611129,7793.6783484628504,6131.9027760782355,5955.1478050211863,-659.94526371255688,975.98875307361595,-2919.3579784303693,2803.8385755761774,-3342.8881061937582,-12870.124852587884,null,{"$f":"SUM(T734:T735)","v":2899.9561885782805},1929.4274609840666,18212.578740801186,{"$f":"SUM(W734:W735)","v":8113.2191607498262},6383.3107898974431,6199.3088650270538,-687.00301952477173,1016.0042919496341,-3039.051655546014,2918.7959571748002,-3479.946518547702,-13397.799971543986,{"$f":"SUM(AF734:AF735)","v":3013.0544799328331},2004.675131962445,18922.86931169243,8429.6347080190681,6632.259910703443,6441.0819107631087,-713.79613728623769,1055.6284593356697,-3157.5746701123085,3032.6289995046172,-3615.6644327710619,-13920.314170434202,null,null,{"$f":"SUM(G736:R736)","v":26002.689999999828},{"$f":"SUM(T736:AE736)","v":27068.80028999981},{"$f":"SUM(AF736:AQ736)","v":28124.483501309802},{"$f":"AW734","v":4.1000000000000002E-2},{"$f":"AX734","v":3.9E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA736,0)","v":4.1000000000000002E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA736,0)","v":3.9E-2},734]
[null,828,928,"Regulatory Commision Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,829,null,null,"Utah",null,{"$f":"G230-G484","v":0},0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"G738*(1+$AY738)","v":0},{"$f":"H738*(1+$AY738)","v":0},{"$f":"I738*(1+$AY738)","v":0},{"$f":"J738*(1+$AY738)","v":0},0,0,7905,0,0,0,0,0,{"$f":"T738*(1+$AZ$738)","v":0},0,0,0,0,0,7841.76,0,0,0,0,0,null,null,{"$f":"SUM(G738:R738)","v":7750},{"$f":"SUM(T738:AE738)","v":7905},{"$f":"SUM(AF738:AQ738)","v":7841.76},0.02,-8.0000000000000002E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA738,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA738,0)","v":-8.0000000000000002E-3},736]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AZ$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},{"$f":"AW738","v":0.02},{"$f":"AX738","v":-8.0000000000000002E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA739,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA739,0)","v":-8.0000000000000002E-3},737]
[null,831,null,null,"Total",null,0,0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"SUM(T738:T739)","v":0},0,0,{"$f":"SUM(W738:W739)","v":0},0,0,7905,0,0,0,0,0,{"$f":"SUM(AF738:AF739)","v":0},0,0,0,0,0,7841.76,0,0,0,0,0,null,null,{"$f":"SUM(G740:R740)","v":7750},{"$f":"SUM(T740:AE740)","v":7905},{"$f":"SUM(AF740:AQ740)","v":7841.76},{"$f":"AW738","v":0.02},{"$f":"AX738","v":-8.0000000000000002E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA740,0)","v":0.02},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA740,0)","v":-8.0000000000000002E-3},738]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
[null,833,null,null,"Utah",null,{"$f":"G234-G488","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G742*(1+$AY742)","v":0},{"$f":"H742*(1+$AY742)","v":0},{"$f":"I742*(1+$AY742)","v":0},{"$f":"J742*(1+$AY742)","v":0},0,0,0,0,0,0,0,0,{"$f":"T742*(1+$AZ$742)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},1.0999999999999999E-2,-4.3999999999999997E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA742,0)","v":1.0999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA742,0)","v":-4.3999999999999997E-2},740]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AZ$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},{"$f":"AW742","v":1.0999999999999999E-2},{"$f":"AX742","v":-4.3999999999999997E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA743,0)","v":1.0999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA743,0)","v":-4.3999999999999997E-2},741]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,{"$f":"SUM(W742:W743)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0},{"$f":"AW742","v":1.0999999999999999E-2},{"$f":"AX742","v":-4.3999999999999997E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA744,0)","v":1.0999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA744,0)","v":-4.3999999999999997E-2},742]
[null,836,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743]
[null,837,null,null,"Utah",null,{"$f":"G238-G492","v":303055.66078284429},229977.961294735,240125.39613115587,323715.3159613153,291193.27732266084,300864.6098859632,238473.07856061164,225946.85023037932,317618.69966218877,199953.10965576841,239250.16198941186,312010.47754556971,null,{"$f":"G746*(1+$AY746)","v":309722.88532006688},{"$f":"H746*(1+$AY746)","v":235037.47644321917},{"$f":"I746*(1+$AY746)","v":245408.15484604129},{"$f":"J746*(1+$AY746)","v":330837.05291246425},297599.52942375938,307483.6313034544,243719.4862889451,230917.68093544766,324606.31105475692,204352.07806819532,244513.66555317893,318874.70805157226,{"$f":"T746*(1+$AZ$746)","v":305077.04204026586},231511.91429657087,241727.03252335067,325874.4971187773,293135.536482403,302871.37683390256,240063.69399461092,227453.91572141595,319737.21638893557,201286.79689717237,240845.96056988125,314091.58743079868,null,null,{"$f":"SUM(G746:R746)","v":3222184.5990226041},{"$f":"SUM(T746:AE746)","v":3293072.6602011016},{"$f":"SUM(AF746:AQ746)","v":3243676.5702980859},2.1999999999999999E-2,-1.4999999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA746,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA746,0)","v":-1.4999999999999999E-2},744]
[null,838,null,null,"Wyoming",null,5356.9128558830998,1188.4778709947227,3390.2814478816749,4229.8468418761613,1098.2968658836501,10133.20489883373,2797.2376448148812,2031.4199882789044,5473.5348812336315,2598.0834515462889,2922.1370131127833,6441.5433574697072,null,5474.7649387125284,1214.6243841566065,3464.8676397350719,4322.9034723974373,1122.4593969330904,10356.135406608073,2858.7768730008088,2076.1112280210405,5593.9526486207715,2655.2412874803072,2986.4240274012645,6583.2573113340404,{"$f":"T747*(1+$AZ$747)","v":5392.6434646318403},1196.4050183942575,3412.8946251390457,4258.0599203114762,1105.6225059790941,10200.793375508953,2815.8952199057967,2044.9695596007248,5510.0433588914602,2615.4126681681023,2941.6276669902454,6484.50845166403,null,null,{"$f":"SUM(G747:R747)","v":47660.977117809241},{"$f":"SUM(T747:AE747)","v":48709.518614401037},{"$f":"SUM(AF747:AQ747)","v":47978.875835185027},{"$f":"AW746","v":2.1999999999999999E-2},{"$f":"AX746","v":-1.4999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA747,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA747,0)","v":-1.4999999999999999E-2},745]
[null,839,null,null,"Total",null,{"$f":"SUM(G746:G747)","v":308412.57363872742},{"$f":"SUM(H746:H747)","v":231166.43916572971},243515.67757903755,327945.16280319146,292291.57418854447,310997.81478479691,241270.31620542653,227978.27021865823,323092.23454342241,202551.1931073147,242172.29900252464,318452.02090303943,null,{"$f":"SUM(T746:T747)","v":315197.65025877941},236252.10082737578,248873.02248577637,{"$f":"SUM(W746:W747)","v":335159.95638486167},298721.98882069247,317839.76671006245,246578.26316194591,232993.79216346869,330200.26370337768,207007.31935567563,247500.08958058018,325457.96536290628,{"$f":"SUM(AF746:AF747)","v":310469.68550489773},232708.31931496513,245139.92714848972,330132.5570390888,294241.15898838209,313072.17020941153,242879.58921451672,229498.88528101667,325247.25974782702,203902.20956534048,243787.5882368715,320576.09588246269,null,null,{"$f":"SUM(G748:R748)","v":3269845.5761404131},{"$f":"SUM(T748:AE748)","v":3341782.1788155027},{"$f":"SUM(AF748:AQ748)","v":3291655.4461332704},{"$f":"AW746","v":2.1999999999999999E-2},{"$f":"AX746","v":-1.4999999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA748,0)","v":2.1999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA748,0)","v":-1.4999999999999999E-2},746]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[null,841,null,null,"Utah",null,{"$f":"G242-G496","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G750*(1+$AY750)","v":0},{"$f":"H750*(1+$AY750)","v":0},{"$f":"I750*(1+$AY750)","v":0},{"$f":"J750*(1+$AY750)","v":0},0,0,0,0,0,0,0,0,{"$f":"T750*(1+$AZ$750)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G750:R750)","v":0},{"$f":"SUM(T750:AE750)","v":0},{"$f":"SUM(AF750:AQ750)","v":0},3.7999999999999999E-2,1.4E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA750,0)","v":3.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA750,0)","v":1.4E-2},748]
[null,842,null,null,"Wyoming",null,0,0,0,23720.33,47594.45,18986.73,15750.83,0,15378.34,0,44099.01,16923.599999999999,null,0,0,0,24621.702540000002,49403.039100000002,19708.225740000002,16349.36154,0,15962.716920000001,0,45774.772380000002,17566.696799999998,{"$f":"T751*(1+$AZ$751)","v":0},0,0,24966.406375560004,50094.681647400001,19984.140900360002,16578.252601560001,0,16186.194956880001,0,46415.619193320003,17812.630555199998,null,null,{"$f":"SUM(G751:R751)","v":182453.29},{"$f":"SUM(T751:AE751)","v":189386.51502000002},{"$f":"SUM(AF751:AQ751)","v":192037.92623028002},{"$f":"AW750","v":3.7999999999999999E-2},{"$f":"AX750","v":1.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA751,0)","v":3.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA751,0)","v":1.4E-2},749]
[null,843,null,null,"Total",null,{"$f":"SUM(G750:G751)","v":0},{"$f":"SUM(H750:H751)","v":0},0,23720.33,47594.45,18986.73,15750.83,0,15378.34,0,44099.01,16923.599999999999,null,{"$f":"SUM(T750:T751)","v":0},0,0,{"$f":"SUM(W750:W751)","v":24621.702540000002},49403.039100000002,19708.225740000002,16349.36154,0,15962.716920000001,0,45774.772380000002,17566.696799999998,{"$f":"SUM(AF750:AF751)","v":0},0,0,24966.406375560004,50094.681647400001,19984.140900360002,16578.252601560001,0,16186.194956880001,0,46415.619193320003,17812.630555199998,null,null,{"$f":"SUM(G752:R752)","v":182453.29},{"$f":"SUM(T752:AE752)","v":189386.51502000002},{"$f":"SUM(AF752:AQ752)","v":192037.92623028002},{"$f":"AW750","v":3.7999999999999999E-2},{"$f":"AX750","v":1.4E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA752,0)","v":3.7999999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA752,0)","v":1.4E-2},750]
[null,844,932,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751]
[null,845,null,null,"Utah",null,{"$f":"G246-G500","v":23906.51879065625},27460.711713193145,24554.858571114622,23611.703073555749,20095.061232871449,27844.622438182501,26431.362675436321,21458.037055550878,15232.897875146533,21365.018591351392,9236.180151171262,15555.030788058339,null,{"$f":"G754*(1+$AY754)","v":23978.238347028215},{"$f":"H754*(1+$AY754)","v":27543.093848332723},{"$f":"I754*(1+$AY754)","v":24628.523146827964},{"$f":"J754*(1+$AY754)","v":23682.538182776414},20155.346416570061,27928.156305497047,26510.656763462626,21522.411166717528,15278.596568771971,21429.113647125443,9263.8886916247739,15601.695880422512,{"$f":"T754*(1+$AZ$754)","v":23594.586533475762},27102.404346759398,24234.466776478715,23303.617571851992,19832.860873904938,27481.305804609092,26086.486255247222,21178.052588050046,15034.13902367162,21086.247828771437,9115.666472558778,15352.068746335752,null,null,{"$f":"SUM(G754:R754)","v":256752.00295628843},{"$f":"SUM(T754:AE754)","v":257522.25896515732},{"$f":"SUM(AF754:AQ754)","v":253401.90282171479},3.0000000000000001E-3,-1.6E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA754,0)","v":3.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA754,0)","v":-1.6E-2},752]
[null,846,null,null,"Wyoming",null,707.90211720619982,3964.3183556142321,1032.0020082148617,1768.1383110212873,676.55646625347345,926.0546879837334,943.90098925750544,728.29289014619962,520.65070233104757,711.13608119462492,331.27481111284737,518.84122248038148,null,710.02582355781828,3976.2113106810743,1035.0980142395063,1773.4427259543511,678.58613565223379,928.83285204768447,946.7326922252779,730.4777688166381,522.21265443804066,713.26948943820867,332.26863554618586,520.39774614782255,{"$f":"T755*(1+$AZ$755)","v":698.66541038089315},3912.5919297101773,1018.5364460116741,1745.0676423390814,667.72875748179808,913.97152641492153,931.5849691496735,718.79012451557185,513.85725196703197,701.85717760719729,326.9523373774469,512.0713822094574,null,null,{"$f":"SUM(G755:R755)","v":12829.068642816395},{"$f":"SUM(T755:AE755)","v":12867.555848744843},{"$f":"SUM(AF755:AQ755)","v":12661.674955164923},{"$f":"AW754","v":3.0000000000000001E-3},{"$f":"AX754","v":-1.6E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA755,0)","v":3.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA755,0)","v":-1.6E-2},753]
[null,847,null,null,"Total",null,{"$f":"SUM(G754:G755)","v":24614.420907862448},{"$f":"SUM(H754:H755)","v":31425.030068807377},25586.860579329485,25379.841384577037,20771.617699124923,28770.677126166236,27375.263664693826,22186.329945697078,15753.548577477581,22076.154672546018,9567.4549622841096,16073.87201053872,null,{"$f":"SUM(T754:T755)","v":24688.264170586033},31519.305159013798,25663.621161067469,{"$f":"SUM(W754:W755)","v":25455.980908730766},20833.932552222293,28856.989157544733,27457.389455687906,22252.888935534167,15800.809223210012,22142.383136563651,9596.1573271709603,16122.093626570335,{"$f":"SUM(AF754:AF755)","v":24293.251943856656},31014.996276469574,25253.003222490388,25048.685214191071,20500.589631386734,28395.277331024012,27018.071224396896,21896.84271256562,15547.996275638652,21788.105006378635,9442.6188099362244,15864.140128545208,null,null,{"$f":"SUM(G756:R756)","v":269581.07159910485},{"$f":"SUM(T756:AE756)","v":270389.81481390208},{"$f":"SUM(AF756:AQ756)","v":266063.57777687965},{"$f":"AW754","v":3.0000000000000001E-3},{"$f":"AX754","v":-1.6E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA756,0)","v":3.0000000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA756,0)","v":-1.6E-2},754]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":-290710.07317807956},{"$f":"SUM(H710:H756)/2","v":-534292.08567941585},-58185.803967461514,-30863.127388905974,-90544.339647314075,-1014114.5892916381,-74687.637725503606,-673675.2660552396,-335909.95050905284,-170496.86030757244,-178724.70768363253,{"$f":"SUM(R710:R756)/2","v":789991.24099251465},null,{"$f":"SUM(T710:T756)/2","v":-273308.55255212961},-515409.7462294228,-32387.788326472008,{"$f":"SUM(W710:W756)/2","v":-1994.709363905451},-54784.033192816431,-1005029.9595268574,-39783.810827228255,-644751.29001462925,-299687.61239846412,-138874.76080442988,-148433.32625869388,854315.63735911786,{"$f":"SUM(AF710:AF756)/2","v":-273879.51900727418},-508904.98321423965,-29859.771274548199,1191.5738762979818,-47039.112953314354,-1003201.3397760338,-36182.074165695114,-640282.00124398258,-294778.8184239635,-136329.13449369042,-145777.82401884513,870843.51746512088,null,null,{"$f":"SUM(G759:R759)","v":-2662213.2004413009},{"$f":"SUM(T759:AE759)","v":-2300129.9521359308},{"$f":"SUM(AF759:AQ759)","v":-2244199.4872301687}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":-287552.36801903567},-524747.42355597334,-62929.423615806561,-55378.324779765244,-131925.91913638226,-1004184.4367517291,-89053.718082093168,-650244.72025583882,-340155.35067418893,-167609.97855278337,-211371.35993415519,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":758902.63340018305},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":-270950.84357530711},-506654.60658546706,-38186.281342207105,{"$f":"+W754+W750+W746+W742+W738+W734+W730+W726+W722+W718+W714+W710","v":-28408.860632482829},-99089.940345795796,-996234.32727002609,-55952.745510148816,-622246.66687857697,-305733.93194563291,-137130.82698468841,-183613.82304134831,820734.67343974183,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":-271665.41948949872},-500423.37835758942,-35858.682119262259,-25772.425423415669,-92429.356417424046,-994785.22668981575,-52861.066752717132,-618061.9300141281,-301354.01266397868,-134858.56821787957,-181770.72279112681,836553.63984289404,null,null,{"$f":"SUM(G760:R760)","v":-2766250.3899575686},{"$f":"SUM(T760:AE760)","v":-2423468.1806719396},{"$f":"SUM(AF760:AQ760)","v":-2373287.1490939427}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":-3157.705159044066},-9544.6621234429476,4743.6196483449203,24515.197390859332,41381.579489068477,-9930.152539908926,14366.080356589455,-23430.545799400737,4245.4001651361705,-2886.8817547890467,32646.652250522431,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":31088.607592331689},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":-2357.7089768227679},-8755.1396439558175,5798.4930157350973,26414.15126857724,44305.907152979766,-8795.6322568312098,16168.934682920719,-22504.623136052116,6046.3195471687231,-1743.933819741369,35180.496782654569,33580.963919375805,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":-2214.0995177755758},-8481.6048566504633,5998.9108447140134,26963.999299713647,45390.243464109873,-8416.1130862177488,16678.992587021985,-22220.071229854635,6575.1942400152093,-1470.5662758107446,35992.898772281835,34289.877622226602,null,null,{"$f":"SUM(G761:R761)","v":104037.18951626675},{"$f":"SUM(T761:AE761)","v":123338.22853600862},{"$f":"SUM(AF761:AQ761)","v":129087.661863774}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":9731986.1989077386},{"$f":"H521+H624+H677+H705+H759","v":7783687.2100332752},8118049.8151415652,6725680.9152117372,5952914.8187447507,4092649.603969025,5085089.8271082761,4643007.1661616266,4845762.3004572941,6137000.304971071,7427441.4973912891,{"$f":"R521+R624+R677+R705+R759","v":9718370.8764049765},null,{"$f":"T521+T624+T677+T705+T759","v":9848751.5489055216},7858083.0026163859,8185237.7667402299,{"$f":"W521+W624+W677+W705+W759","v":6763030.5753912274},5986132.8508903198,4079238.0425685095,5106624.9333076868,4675905.9119817689,4862438.5067625102,6174626.4081062274,7502056.0657109851,9841480.646459125,{"$f":"AF521+AF624+AF677+AF705+AF759","v":9642363.5931622442},7686025.5590565559,8013567.6876610033,6607145.2029519305,5863639.2335249744,3969866.9756870372,5004978.2093554391,4581357.5999821182,4755649.36316045,6039415.4694488943,7353075.8703034865,9667907.4910407998,null,null,{"$f":"SUM(G762:R762)","v":80261640.534502611},{"$f":"SUM(T762:AE762)","v":80883606.259440511},{"$f":"SUM(AF762:AQ762)","v":79184992.255334929}]

{"sheet":"EXPENSES","index":7,"n_rows":450,"n_cols":13,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast","2022-12-01","HOT"]
[null,null,null,null,null,"Expense Dec 2019","Expense Dec 2022","Expense Dec 2023","Expense Dec 2024",null,{"$f":"+'Control Panel'!B28","v":"Expense Dec 2023"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,20573059.9417121,55712205.253137,29772890.327725098,29772890.327725098,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M16,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M16,FALSE))","v":29772890.327725098},{"$f":"+K16-G16","v":-25939314.925411902},11]
[517,null,null,"Wyoming",null,751115.9782879008,1805926.6468629991,1107597.6522749001,1107597.6522749001,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M17,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M17,FALSE))","v":1107597.6522749001},{"$f":"+K17-G17","v":-698328.99458809895},12]
[518,null,null,"Total",null,21324175.920000002,57518131.899999999,30880487.979999997,30880487.979999997,null,30880487.979999997,{"$f":"+K18-G18","v":-26637643.920000002},13]
[519,null,null,null,null,null,null,null,null,null,"",null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,"",null,15]
[521,null,null,"Utah",null,311269.64999999997,0,0,0,null,0,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,311269.64999999997,0,0,0,null,0,{"$f":"+K23-G23","v":0},18]
[524,null,null,null,null,null,null,null,null,null,"",null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,"",null,20]
[526,null,null,"Utah",null,24917407.16,6935060.7128749993,27274857.401129,27274857.401129,null,27274857.401129,{"$f":"+K26-G26","v":20339796.688253999},21]
[527,null,null,"Wyoming",null,0,226032.80712499996,982897.35887099989,982897.35887099989,null,982897.35887099989,{"$f":"+K27-G27","v":756864.55174599995},22]
[528,null,null,"Total",null,24917407.16,7161093.5199999996,28257754.759999998,28257754.759999998,null,28257754.759999998,{"$f":"+K28-G28","v":21096661.239999998},23]
[529,null,null,null,null,null,null,null,null,null,"",null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,"",null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,"",null,27]
[533,null,null,null,"Commodity",null,null,null,null,null,"",null,28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,"",null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,"",null,32]
[538,null,null,"Utah",null,501.32868340000005,0,0,0,null,0,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,16.661316600000021,0,0,0,null,0,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,517.99,0,0,0,null,0,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,"",null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,"",null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,"",null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,"",null,42]
[548,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,"",null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,"",null,47]
[553,null,null,"Utah",null,119925534.29720469,565604870.01683795,170372250.7806122,170372250.7806122,null,170372250.7806122,{"$f":"+K53-G53","v":-395232619.23622572},48]
[554,null,null,"Wyoming",null,4247459.4927952997,18605386.233162008,6234248.8393877987,6234248.8393877987,null,6234248.8393877987,{"$f":"+K54-G54","v":-12371137.39377421},49]
[555,null,null,"Total",null,124172993.78999999,584210256.25,176606499.62,176606499.62,null,176606499.62,{"$f":"+K55-G55","v":-407603756.63},50]
[556,null,null,null,null,null,null,null,null,null,"",null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,"",null,52]
[558,null,null,"Utah",null,0,10112047.503975,2356460.5849990002,2356460.5849990002,null,2356460.5849990002,{"$f":"+K58-G58","v":-7755586.9189759996},53]
[559,null,null,"Wyoming",null,0,341734.52602499997,89430.485000999979,89430.485000999979,null,89430.485000999979,{"$f":"+K59-G59","v":-252304.04102399998},54]
[560,null,null,"Total",null,0,10453782.029999999,2445891.0700000003,2445891.0700000003,null,2445891.0700000003,{"$f":"+K60-G60","v":-8007890.959999999},55]
[561,null,null,null,null,null,null,null,null,null,"",null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,"",null,57]
[563,null,null,"Utah",null,1280667.5965049998,0,0,0,null,0,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,47189.803495000058,0,0,0,null,0,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,1327857.3999999999,0,0,0,null,0,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,"",null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,"",null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,"",null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,"",null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,-6988002.4825362936,-133171010.61907803,-41317413.977457501,-41317413.977457501,null,-41317413.977457501,{"$f":"+K73-G73","v":91853596.641620517},68]
[574,null,null,"Wyoming",null,-333710.48746370198,-4272000.180921983,-1373019.4125424987,-1373019.4125424987,null,-1373019.4125424987,{"$f":"+K74-G74","v":2898980.7683794843},69]
[575,null,null,"Total",null,-7321712.9699999951,-137443010.80000001,-42690433.390000001,-42690433.390000001,null,-42690433.390000001,{"$f":"+K75-G75","v":94752577.410000011},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,"",null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,"",null,72]
[578,null,null,"Utah",null,0,6557968.3947130013,7828731.5613841983,7828731.5613841983,null,7828731.5613841983,{"$f":"+K78-G78","v":1270763.1666711969},73]
[579,null,null,"Wyoming",null,0,213523.29528699961,296819.46861580003,296819.46861580003,null,296819.46861580003,{"$f":"+K79-G79","v":83296.173328800418},74]
[580,null,null,"Total",null,0,6771491.6900000013,8125551.0299999984,8125551.0299999984,null,8125551.0299999984,{"$f":"+K80-G80","v":1354059.3399999971},75]
[581,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M81,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M81,FALSE))","v":""},null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,"",null,77]
[583,null,null,"Utah",null,70911454.520070195,71015916.547311991,63670235.649525203,63670235.649525203,null,63670235.649525203,{"$f":"+K83-G83","v":-7345680.8977867886},78]
[584,null,null,"Wyoming",null,2569744.0599297993,2408140.9026880008,2411669.8804748007,2411669.8804748007,null,2411669.8804748007,{"$f":"+K84-G84","v":3528.9777867998928},79]
[585,null,null,"Total",null,73481198.579999998,73424057.449999988,66081905.530000001,66081905.530000001,null,66081905.530000001,{"$f":"+K85-G85","v":-7342151.9199999869},80]
[586,null,null,null,null,null,null,null,null,null,"",null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,"",null,82]
[588,null,null,"Utah",null,-74590296.669899002,-74269722.968854994,-65742705.458587997,-65742705.458587997,null,-65742705.458587997,{"$f":"+K88-G88","v":8527017.5102669969},83]
[589,null,null,"Wyoming",null,-2447988.1101010013,-2345466.8911449993,-2137164.181412003,-2137164.181412003,null,-2137164.181412003,{"$f":"+K89-G89","v":208302.7097329963},84]
[590,null,null,"Total",null,-77038284.780000001,-76615189.859999999,-67879869.640000001,-67879869.640000001,null,-67879869.640000001,{"$f":"+K90-G90","v":8735320.2199999988},85]
[591,null,null,null,null,null,null,null,null,null,"",null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,"",null,87]
[593,null,null,"Utah",null,3829995.61668,2444562.0457449998,3041387.1515540006,3041387.1515540006,null,3041387.1515540006,{"$f":"+K93-G93","v":596825.10580900079},88]
[594,null,null,"Wyoming",null,138806.38331999991,80434.104255000042,109319.12844599993,109319.12844599993,null,109319.12844599993,{"$f":"+K94-G94","v":28885.024190999888},89]
[595,null,null,"Total",null,3968802,2524996.15,3150706.2800000003,3150706.2800000003,null,3150706.2800000003,{"$f":"+K95-G95","v":625710.13000000035},90]
[596,null,null,null,null,null,null,null,null,null,"",null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,"",null,92]
[598,null,null,"Utah",null,310247092.58867115,234770650.02574998,235277599.75198442,235277599.75198442,null,235277599.75198442,{"$f":"+K98-G98","v":506949.72623443604},93]
[599,null,null,"Wyoming",null,11198142.051328894,7626610.2942500003,8411786.7280155905,8411786.7280155905,null,8411786.7280155905,{"$f":"+K99-G99","v":785176.43376559019},94]
[600,null,null,"Total",null,321445234.64000005,242397260.31999999,243689386.48000002,243689386.48000002,null,243689386.48000002,{"$f":"+K100-G100","v":1292126.1600000262},95]
[601,null,null,null,null,null,null,null,null,null,"",null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,"",null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,"",null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,"",null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,"",null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,"",null,107]
[613,null,null,"Utah",null,66406271.801191397,70316491.134747997,63423326.1219602,63423326.1219602,null,63423326.1219602,{"$f":"+K113-G113","v":-6893165.0127877966},108]
[614,null,null,"Wyoming",null,2404857.5888085989,2312918.7052520001,2291093.0280398,2291093.0280398,null,2291093.0280398,{"$f":"+K114-G114","v":-21825.677212200128},109]
[615,null,null,"Total",null,68811129.390000001,72629409.840000004,65714419.149999999,65714419.149999999,null,65714419.149999999,{"$f":"+K115-G115","v":-6914990.6900000051},110]
[616,null,null,null,null,null,null,null,null,null,"",null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,"",null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,"",null,116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,"",null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,0,0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,536824955.34828264,816029038.04715991,511963937.87143838,511963937.87143838,null,511963937.87143838,-304065100.17572153,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,0,0,0,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,18575633.42171739,27003240.442840025,18614345.698561613,18614345.698561613,null,18614345.698561613,-8388894.7442784123,121]
[627,null,"Utah Timing Differences",null,null,-360521.46434062719,0,2845700.9483937025,2845700.9483937025,null,2845700.9483937025,2845700.9483937025,122]
[628,null,"Wyoming Timing Differences",null,null,909617.26029350981,27003240.442840025,-164553.18841680884,-164553.18841680884,null,-164553.18841680884,-27167793.631256834,123]
[629,null,null,null,null,null,null,null,null,null,"",null,124]
[630,null,null,null,null,null,null,null,null,null,"",null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,555949684.56595278,870035518.93283987,533259431.32997692,533259431.32997692,null,533259431.32997692,{"$f":"+K131-G131","v":-336776087.60286295},126]
[632,null,null,null,null,null,null,{"$f":"SUM(H123:H126)","v":530578283.56999999},{"$f":"SUM(I123:I126)","v":530578283.56999999},null,530578283.56999999,null,127]
[633,null,null,null,null,null,null,null,null,null,"",null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,"",null,129]
[635,null,null,null,null,null,null,null,null,null,"",null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,"",null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-14233,-15226.42,{"$f":"'PROJECTED EXPENSES'!AU10","v":-15365.741742999999},{"$f":"'PROJECTED EXPENSES'!AV10","v":-15506.799252200737},null,-15365.741742999999,{"$f":"+K138-G138","v":-139.32174299999861},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-893091.92999999993,-327962.96000000002,{"$f":"'PROJECTED EXPENSES'!AU11","v":-330963.821084},{"$f":"'PROJECTED EXPENSES'!AV11","v":-334002.06896155106},null,-330963.821084,{"$f":"+K139-G139","v":-3000.8610839999747},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,"",null,135]
[641,null,"Total Production Expenses",null,null,-907324.92999999993,-343189.38,{"$f":"SUM(H138:H139)","v":-346329.56282699999},{"$f":"SUM(I138:I139)","v":-349508.86821375182},null,-346329.56282699999,{"$f":"+K141-G141","v":-3140.1828269999824},136]
[642,null,null,null,null,null,null,null,null,null,"",null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,"",null,138]
[644,null," ",null,null,null,null,null,null,null,"",null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M145,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M145,FALSE))","v":""},null,140]
[646,null,null,"Utah",null,11130355.119999999,8007090.3599999994,{"$f":"'PROJECTED EXPENSES'!AU18","v":8280696.5465646172},{"$f":"'PROJECTED EXPENSES'!AV18","v":8489002.3641263265},null,8280696.5465646172,{"$f":"+K146-G146","v":273606.18656461779},141]
[647,null,null,"Wyoming",null,643277.56000000017,551861.56999999995,{"$f":"'PROJECTED EXPENSES'!AU19","v":570718.94925895741},{"$f":"'PROJECTED EXPENSES'!AV19","v":585075.72186314967},null,570718.94925895741,{"$f":"+K147-G147","v":18857.379258957459},142]
[648,null,null,"Total",null,11773632.68,8558951.9299999997,{"$f":"SUM(H146:H147)","v":8851415.4958235752},{"$f":"SUM(I146:I147)","v":9074078.0859894753},null,8851415.4958235752,{"$f":"+K148-G148","v":292463.56582357548},143]
[649,null,null,null,null,null,null,null,null,null,"",null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,"",null,145]
[651,null,null,"Utah",null,1879996.2199999997,1109522.94,{"$f":"'PROJECTED EXPENSES'!AU23","v":1148176.1990771748},{"$f":"'PROJECTED EXPENSES'!AV23","v":1153471.0912457989},null,1148176.1990771748,{"$f":"+K151-G151","v":38653.259077174822},146]
[652,null,null,"Wyoming",null,30806.410000000003,11235.76,{"$f":"'PROJECTED EXPENSES'!AU24","v":11627.18835767682},{"$f":"'PROJECTED EXPENSES'!AV24","v":11680.807922886115},null,11627.18835767682,{"$f":"+K152-G152","v":391.42835767681936},147]
[653,null,null,"Total",null,1910802.6299999997,1120758.7,{"$f":"SUM(H151:H152)","v":1159803.3874348516},{"$f":"SUM(I151:I152)","v":1165151.8991686851},null,1159803.3874348516,{"$f":"+K153-G153","v":39044.687434851658},148]
[654,null,null,null,null,null,null,null,null,null,"",null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,"",null,150]
[656,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU28","v":0},{"$f":"'PROJECTED EXPENSES'!AV28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU29","v":0},{"$f":"'PROJECTED EXPENSES'!AV29","v":0},null,0,{"$f":"+K157-G157","v":0},152]
[658,null,null,"Total",null,0,0,{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":0},null,0,{"$f":"+K158-G158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,"",null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,"",null,155]
[661,null,null,"Utah",null,14233,0,{"$f":"'PROJECTED EXPENSES'!AU33","v":0},{"$f":"'PROJECTED EXPENSES'!AV33","v":0},null,0,{"$f":"+K161-G161","v":0},156]
[662,null,null,"Wyoming",null,0,43.519999999999996,{"$f":"'PROJECTED EXPENSES'!AU34","v":38.210560000000001},{"$f":"'PROJECTED EXPENSES'!AV34","v":34.389503999999995},null,38.210560000000001,{"$f":"+K162-G162","v":-5.3094399999999951},157]
[663,null,null,"Total",null,14233,43.519999999999996,{"$f":"SUM(H161:H162)","v":38.210560000000001},{"$f":"SUM(I161:I162)","v":34.389503999999995},null,38.210560000000001,{"$f":"+K163-G163","v":-5.3094399999999951},158]
[664,null,null,null,null,null,null,null,null,null,"",null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,"",null,160]
[666,null,null,"Utah",null,12278206.640000001,19547027.859999999,{"$f":"'PROJECTED EXPENSES'!AU38","v":19191198.667351834},{"$f":"'PROJECTED EXPENSES'!AV38","v":18897345.512119375},null,19191198.667351834,{"$f":"+K166-G166","v":-355829.19264816493},161]
[667,null,null,"Wyoming",null,451742.14,542770.40999999992,{"$f":"'PROJECTED EXPENSES'!AU39","v":532889.95358652994},{"$f":"'PROJECTED EXPENSES'!AV39","v":524730.41144602397},null,532889.95358652994,{"$f":"+K167-G167","v":-9880.4564134699758},162]
[668,null,null,"Total",null,12729948.780000001,20089798.27,{"$f":"SUM(H166:H167)","v":19724088.620938364},{"$f":"SUM(I166:I167)","v":19422075.923565399},null,19724088.620938364,{"$f":"+K168-G168","v":-365709.64906163514},163]
[669,null,null,null,null,null,null,null,null,null,"",null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,"",null,165]
[671,null,null,"Utah",null,2204987.8800000004,3237145.33,{"$f":"'PROJECTED EXPENSES'!AU43","v":3324451.367298685},{"$f":"'PROJECTED EXPENSES'!AV43","v":3366460.029847241},null,3324451.367298685,{"$f":"+K171-G171","v":87306.03729868494},166]
[672,null,null,"Wyoming",null,139069.87000000002,94220.859999999986,{"$f":"'PROJECTED EXPENSES'!AU44","v":96762.003223086067},{"$f":"'PROJECTED EXPENSES'!AV44","v":97984.71394790076},null,96762.003223086067,{"$f":"+K172-G172","v":2541.143223086081},167]
[673,null,null,"Total",null,2344057.7500000005,3331366.19,{"$f":"SUM(H171:H172)","v":3421213.3705217713},{"$f":"SUM(I171:I172)","v":3464444.7437951416},null,3421213.3705217713,{"$f":"+K173-G173","v":89847.180521771312},168]
[674,null,null,null,null,null,null,null,null,null,"",null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,"",null,170]
[676,null,null,"Utah",null,2725264.3499999996,2732653.6699999995,{"$f":"'PROJECTED EXPENSES'!AU48","v":2802909.5172676775},{"$f":"'PROJECTED EXPENSES'!AV48","v":2859611.4465781217},null,2802909.5172676775,{"$f":"+K176-G176","v":70255.847267678007},171]
[677,null,null,"Wyoming",null,214421.77,216042.05000000002,{"$f":"'PROJECTED EXPENSES'!AU49","v":221596.43745671571},{"$f":"'PROJECTED EXPENSES'!AV49","v":226079.25984349233},null,221596.43745671571,{"$f":"+K177-G177","v":5554.387456715689},172]
[678,null,null,"Total",null,2939686.1199999996,2948695.7199999993,{"$f":"SUM(H176:H177)","v":3024505.9547243933},{"$f":"SUM(I176:I177)","v":3085690.7064216142},null,3024505.9547243933,{"$f":"+K178-G178","v":75810.234724394046},173]
[679,null,null,null,null,null,null,null,null,null,"",null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,"",null,175]
[681,null,null,"Utah",null,2960079.4000000004,1941322.53,{"$f":"'PROJECTED EXPENSES'!AU53","v":1993503.7297550428},{"$f":"'PROJECTED EXPENSES'!AV53","v":2042857.4814973031},null,1993503.7297550428,{"$f":"+K181-G181","v":52181.199755042791},176]
[682,null,null,"Wyoming",null,118847.07999999999,60458.780000000006,{"$f":"'PROJECTED EXPENSES'!AU54","v":62083.863739241497},{"$f":"'PROJECTED EXPENSES'!AV54","v":63620.892013857949},null,62083.863739241497,{"$f":"+K182-G182","v":1625.0837392414905},177]
[683,null,null,"Total",null,3078926.4800000004,2001781.31,{"$f":"SUM(H181:H182)","v":2055587.5934942844},{"$f":"SUM(I181:I182)","v":2106478.3735111612},null,2055587.5934942844,{"$f":"+K183-G183","v":53806.283494284377},178]
[684,null,null,null,null,null,null,null,null,null,"",null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,"",null,180]
[686,null,null,"Utah",null,7913746.8099999987,19815499.93,{"$f":"'PROJECTED EXPENSES'!AU58","v":20094378.12642106},{"$f":"'PROJECTED EXPENSES'!AV58","v":20069750.576266244},null,20094378.12642106,{"$f":"+K186-G186","v":278878.19642106071},181]
[687,null,null,"Wyoming",null,652900.72000000009,1326612.8499999999,{"$f":"'PROJECTED EXPENSES'!AU59","v":1345283.2544946598},{"$f":"'PROJECTED EXPENSES'!AV59","v":1343634.4833501105},null,1345283.2544946598,{"$f":"+K187-G187","v":18670.404494659975},182]
[688,null,null,"Total",null,8566647.5299999993,21142112.780000001,{"$f":"SUM(H186:H187)","v":21439661.38091572},{"$f":"SUM(I186:I187)","v":21413385.059616353},null,21439661.38091572,{"$f":"+K188-G188","v":297548.60091571882},183]
[689,null,null,null,null,null,null,null,null,null,"",null,184]
[690,881,"Rents",null,null,null,null,null,null,null,"",null,185]
[691,null,null,"Utah",null,42721.05,178160.5,{"$f":"'PROJECTED EXPENSES'!AU63","v":183446.53509400375},{"$f":"'PROJECTED EXPENSES'!AV63","v":182667.26429547154},null,183446.53509400375,{"$f":"+K191-G191","v":5286.0350940037461},186]
[692,null,null,"Wyoming",null,1403.7900000000002,799.07999999999993,{"$f":"'PROJECTED EXPENSES'!AU64","v":822.78876217184222},{"$f":"'PROJECTED EXPENSES'!AV64","v":819.29360073206681},null,822.78876217184222,{"$f":"+K192-G192","v":23.708762171842295},187]
[693,null,null,"Total",null,44124.840000000004,178959.58,{"$f":"SUM(H191:H192)","v":184269.32385617559},{"$f":"SUM(I191:I192)","v":183486.55789620359},null,184269.32385617559,{"$f":"+K193-G193","v":5309.7438561755989},188]
[694,null,null,null,null,null,null,null,null,null,"",null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,"",null,190]
[696,null,null,"Utah",null,542083.92999999993,0,{"$f":"'PROJECTED EXPENSES'!AU68","v":0},{"$f":"'PROJECTED EXPENSES'!AV68","v":0},null,0,{"$f":"+K196-G196","v":0},191]
[697,null,null,"Wyoming",null,16345.48,0,{"$f":"'PROJECTED EXPENSES'!AU69","v":0},{"$f":"'PROJECTED EXPENSES'!AV69","v":0},null,0,{"$f":"+K197-G197","v":0},192]
[698,null,null,"Total",null,558429.40999999992,0,{"$f":"SUM(H196:H197)","v":0},{"$f":"SUM(I196:I197)","v":0},null,0,{"$f":"+K198-G198","v":0},193]
[699,null,null,null,null,null,null,null,null,null,"",null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,"",null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,88322.179999999978,0,{"$f":"'PROJECTED EXPENSES'!AU73","v":0},{"$f":"'PROJECTED EXPENSES'!AV73","v":0},null,0,{"$f":"+K201-G201","v":0},196]
[702,null,null,"Wyoming",null,2954.09,0,{"$f":"'PROJECTED EXPENSES'!AU74","v":0},{"$f":"'PROJECTED EXPENSES'!AV74","v":0},null,0,{"$f":"+K202-G202","v":0},197]
[703,null,null,"Total",null,91276.269999999975,0,{"$f":"SUM(H201:H202)","v":0},{"$f":"SUM(I201:I202)","v":0},null,0,{"$f":"+K203-G203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,"",null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,"",null,200]
[706,null,null,"Utah",null,8401730.8399999999,9256882.1100000013,{"$f":"'PROJECTED EXPENSES'!AU78","v":9061984.836371351},{"$f":"'PROJECTED EXPENSES'!AV78","v":8734403.3509632722},null,9061984.836371351,{"$f":"+K206-G206","v":-194897.27362865023},201]
[707,null,null,"Wyoming",null,133672.81999999998,44552.78,{"$f":"'PROJECTED EXPENSES'!AU79","v":43614.751919768023},{"$f":"'PROJECTED EXPENSES'!AV79","v":42038.123236586129},null,43614.751919768023,{"$f":"+K207-G207","v":-938.02808023197576},202]
[708,null,null,"Total",null,8535403.6600000001,9301434.8900000006,{"$f":"SUM(H206:H207)","v":9105599.5882911198},{"$f":"SUM(I206:I207)","v":8776441.4741998576},null,9105599.5882911198,{"$f":"+K208-G208","v":-195835.30170888081},203]
[709,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M209,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M209,FALSE))","v":""},null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,"",null,205]
[711,null,null,"Utah",null,973056.72,3636508.45,{"$f":"'PROJECTED EXPENSES'!AU83","v":3675787.1449942691},{"$f":"'PROJECTED EXPENSES'!AV83","v":3640526.3773558247},null,3675787.1449942691,{"$f":"+K211-G211","v":39278.694994268939},206]
[712,null,null,"Wyoming",null,102474.85,45640.41,{"$f":"'PROJECTED EXPENSES'!AU84","v":46133.381697564284},{"$f":"'PROJECTED EXPENSES'!AV84","v":45690.83745105406},null,46133.381697564284,{"$f":"+K212-G212","v":492.97169756428048},207]
[713,null,null,"Total",null,1075531.57,3682148.8600000003,{"$f":"SUM(H211:H212)","v":3721920.5266918335},{"$f":"SUM(I211:I212)","v":3686217.2148068789},null,3721920.5266918335,{"$f":"+K213-G213","v":39771.666691833176},208]
[714,null,null,null,null,null,null,null,null,null,"",null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,"",null,210]
[716,null,null,"Utah",null,89094.399999999994,354032.82999999996,{"$f":"'PROJECTED EXPENSES'!AU88","v":361972.49877373694},{"$f":"'PROJECTED EXPENSES'!AV88","v":368576.6701123286},null,361972.49877373694,{"$f":"+K216-G216","v":7939.6687737369793},211]
[717,null,null,"Wyoming",null,81722.52,10982.960000000001,{"$f":"'PROJECTED EXPENSES'!AU89","v":11229.267848216228},{"$f":"'PROJECTED EXPENSES'!AV89","v":11434.145315780175},null,11229.267848216228,{"$f":"+K217-G217","v":246.30784821622728},212]
[718,null,null,"Total",null,170816.91999999998,365015.79,{"$f":"SUM(H216:H217)","v":373201.76662195317},{"$f":"SUM(I216:I217)","v":380010.81542810879},null,373201.76662195317,{"$f":"+K218-G218","v":8185.9766219531884},213]
[719,null,null,null,null,null,null,null,null,null,"",null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,"",null,215]
[721,null,null,"Utah",null,472098.05,989679.94000000029,{"$f":"'PROJECTED EXPENSES'!AU93","v":1011548.454980502},{"$f":"'PROJECTED EXPENSES'!AV93","v":1030630.0760680088},null,1011548.454980502,{"$f":"+K221-G221","v":21868.514980501728},216]
[722,null,null,"Wyoming",null,72587.44,45694.80000000001,{"$f":"'PROJECTED EXPENSES'!AU94","v":46704.497557708455},{"$f":"'PROJECTED EXPENSES'!AV94","v":47585.520627923855},null,46704.497557708455,{"$f":"+K222-G222","v":1009.6975577084449},217]
[723,null,null,"Total",null,544685.49,1035374.7400000003,{"$f":"SUM(H221:H222)","v":1058252.9525382104},{"$f":"SUM(I221:I222)","v":1078215.5966959326},null,1058252.9525382104,{"$f":"+K223-G223","v":22878.212538210093},218]
[724,null,null,null,null,null,null,null,null,null,"",null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,"",null,220]
[726,null,null,"Utah",null,569715.0199999999,943108.27,{"$f":"'PROJECTED EXPENSES'!AU98","v":955249.31154575746},{"$f":"'PROJECTED EXPENSES'!AV98","v":969022.18619430333},null,955249.31154575746,{"$f":"+K226-G226","v":12141.041545757442},221]
[727,null,null,"Wyoming",null,1965.9800000000005,141886.47,{"$f":"'PROJECTED EXPENSES'!AU99","v":143713.03602836371},{"$f":"'PROJECTED EXPENSES'!AV99","v":145785.10413315796},null,143713.03602836371,{"$f":"+K227-G227","v":1826.5660283637117},222]
[728,null,null,"Total",null,571680.99999999988,1084994.74,{"$f":"SUM(H226:H227)","v":1098962.3475741211},{"$f":"SUM(I226:I227)","v":1114807.2903274612},null,1098962.3475741211,{"$f":"+K228-G228","v":13967.607574121095},223]
[729,null,null,null,null,null,null,null,null,null,"",null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,"",null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU103","v":0},{"$f":"'PROJECTED EXPENSES'!AV103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU104","v":0},{"$f":"'PROJECTED EXPENSES'!AV104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,0,0,{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,"",null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,"",null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU108","v":0},{"$f":"'PROJECTED EXPENSES'!AV108","v":0},null,0,{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU109","v":0},{"$f":"'PROJECTED EXPENSES'!AV109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,0,0,{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,"",null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,"",null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,52285691.609999999,71748634.719999984,{"$f":"H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231+H236","v":72085302.935495719},71804324.426669627,null,72085302.935495719,{"$f":"+K241-G241","v":336668.21549573541},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,2664192.5200000005,3092802.3,3133217.5844906592,3146193.7042566561,null,3133217.5844906592,{"$f":"+K242-G242","v":40415.284490659367},237]
[743,null,null,null,null,null,null,null,null,null,"",null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,54949884.130000003,74841437.019999981,{"$f":"SUM(H241:H242)","v":75218520.519986376},{"$f":"SUM(I241:I242)","v":74950518.130926281},null,75218520.519986376,{"$f":"+K244-G244","v":377083.49998639524},239]
[745,null,null,null,null,null,null,null,null,null,"",null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,"",null,241]
[747,null,null,null,null,null,null,null,null,null,"",null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,"",null,243]
[749,null,null,"Utah",null,1123201.22,663055.30999999994,{"$f":"'PROJECTED EXPENSES'!AU121","v":681541.42757687531},{"$f":"'PROJECTED EXPENSES'!AV121","v":699734.73089752719},null,681541.42757687531,{"$f":"+K249-G249","v":18486.117576875375},244]
[750,null,null,"Wyoming",null,23973.87,18595.04,{"$f":"'PROJECTED EXPENSES'!AU122","v":19113.473516182381},{"$f":"'PROJECTED EXPENSES'!AV122","v":19623.695209421901},null,19113.473516182381,{"$f":"+K250-G250","v":518.43351618238012},245]
[751,null,null,"Total",null,1147175.0900000001,681650.35,{"$f":"SUM(H249:H250)","v":700654.90109305771},{"$f":"SUM(I249:I250)","v":719358.4261069491},null,700654.90109305771,{"$f":"+K251-G251","v":19004.551093057729},246]
[752,null,null,null,null,null,null,null,null,null,"",null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,"",null,248]
[754,null,null,"Utah",null,1931571.41,1316999.42,{"$f":"'PROJECTED EXPENSES'!AU126","v":1352216.7027173843},{"$f":"'PROJECTED EXPENSES'!AV126","v":1376644.0486164549},null,1352216.7027173843,{"$f":"+K254-G254","v":35217.282717384398},249]
[755,null,null,"Wyoming",null,66802.97,40733.56,{"$f":"'PROJECTED EXPENSES'!AU127","v":41822.797608476343},{"$f":"'PROJECTED EXPENSES'!AV127","v":42578.31256521077},null,41822.797608476343,{"$f":"+K255-G255","v":1089.2376084763455},250]
[756,null,null,"Total",null,1998374.38,1357732.98,{"$f":"SUM(H254:H255)","v":1394039.5003258607},{"$f":"SUM(I254:I255)","v":1419222.3611816657},null,1394039.5003258607,{"$f":"+K256-G256","v":36306.520325860707},251]
[757,null,null,null,null,null,null,null,null,null,"",null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,"",null,253]
[759,null,null,"Utah",null,13163140.24,7772289.3399999989,{"$f":"'PROJECTED EXPENSES'!AU131","v":7981927.0920284772},{"$f":"'PROJECTED EXPENSES'!AV131","v":8195735.7695214106},null,7981927.0920284772,{"$f":"+K259-G259","v":209637.75202847831},254]
[760,null,null,"Wyoming",null,550191.44000000006,218045.3,{"$f":"'PROJECTED EXPENSES'!AU132","v":223926.51781533868},{"$f":"'PROJECTED EXPENSES'!AV132","v":229924.7475758573},null,223926.51781533868,{"$f":"+K260-G260","v":5881.2178153386922},255]
[761,null,null,"Total",null,13713331.68,7990334.6399999987,{"$f":"SUM(H259:H260)","v":8205853.6098438157},{"$f":"SUM(I259:I260)","v":8425660.5170972683},null,8205853.6098438157,{"$f":"+K261-G261","v":215518.96984381694},256]
[762,null,null,null,null,null,null,null,null,null,"",null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,"",null,258]
[764,null,null,"Utah",null,139298.02000000002,902120.89999999979,{"$f":"'PROJECTED EXPENSES'!AU136","v":930590.13137953333},{"$f":"'PROJECTED EXPENSES'!AV136","v":940430.57871781709},null,930590.13137953333,{"$f":"+K264-G264","v":28469.231379533536},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,34517.85,35054.39,{"$f":"'PROJECTED EXPENSES'!AU137","v":36160.640326068708},{"$f":"'PROJECTED EXPENSES'!AV137","v":36543.017986059363},null,36160.640326068708,{"$f":"+K265-G265","v":1106.2503260687081},260]
[766,null,null,"Total",null,173815.87000000002,937175.2899999998,{"$f":"SUM(H264:H265)","v":966750.77170560206},{"$f":"SUM(I264:I265)","v":976973.59670387651},null,966750.77170560206,{"$f":"+K266-G266","v":29575.481705602258},261]
[767,null,null,null,null,null,null,null,null,null,"",null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,"",null,263]
[769,null,null,"Utah",null,273728.07,0,{"$f":"'PROJECTED EXPENSES'!AU141","v":0},{"$f":"'PROJECTED EXPENSES'!AV141","v":0},null,0,{"$f":"+K269-G269","v":0},264]
[770,null,null,"Wyoming",null,5135.1100000000006,0,{"$f":"'PROJECTED EXPENSES'!AU142","v":0},{"$f":"'PROJECTED EXPENSES'!AV142","v":0},null,0,{"$f":"+K270-G270","v":0},265]
[771,null,null,"Total",null,278863.18,0,{"$f":"SUM(H269:H270)","v":0},{"$f":"SUM(I269:I270)","v":0},null,0,{"$f":"+K271-G271","v":0},266]
[772,null,null,null,null,null,null,null,null,null,"",null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M273,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M273,FALSE))","v":""},null,268]
[774,null,null,"Utah",null,656083.52999999991,724250.47000000009,{"$f":"'PROJECTED EXPENSES'!AU146","v":724250.47000000009},{"$f":"'PROJECTED EXPENSES'!AV146","v":724250.47000000009},null,724250.47000000009,{"$f":"+K274-G274","v":0},269]
[775,null,null,"Wyoming",null,63801.19999999999,102326.5,{"$f":"'PROJECTED EXPENSES'!AU147","v":102326.5},{"$f":"'PROJECTED EXPENSES'!AV147","v":102326.5},null,102326.5,{"$f":"+K275-G275","v":0},270]
[776,null,null,"Total",null,719884.72999999986,826576.97000000009,{"$f":"SUM(H274:H275)","v":826576.97000000009},{"$f":"SUM(I274:I275)","v":826576.97000000009},null,826576.97000000009,{"$f":"+K276-G276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,"",null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,"",null,273]
[779,null,null,"Utah",null,212317.07000000004,188387.96999999997,{"$f":"'PROJECTED EXPENSES'!AU151","v":188387.96999999997},{"$f":"'PROJECTED EXPENSES'!AV151","v":188387.96999999997},null,188387.96999999997,{"$f":"+K279-G279","v":0},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU152","v":0},{"$f":"'PROJECTED EXPENSES'!AV152","v":0},null,0,{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,212317.07000000004,188387.96999999997,{"$f":"SUM(H279:H280)","v":188387.96999999997},{"$f":"SUM(I279:I280)","v":188387.96999999997},null,188387.96999999997,{"$f":"+K281-G281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,"",null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,"",null,278]
[784,null,null,"Utah",null,841817.97,1369185.2400000002,{"$f":"'PROJECTED EXPENSES'!AU156","v":1369185.2400000002},{"$f":"'PROJECTED EXPENSES'!AV156","v":1369185.2400000002},null,1369185.2400000002,{"$f":"+K284-G284","v":0},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU157","v":0},{"$f":"'PROJECTED EXPENSES'!AV157","v":0},null,0,{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,841817.97,1369185.2400000002,{"$f":"SUM(H284:H285)","v":1369185.2400000002},{"$f":"SUM(I284:I285)","v":1369185.2400000002},null,1369185.2400000002,{"$f":"+K286-G286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,"",null,282]
[788,null,null,null,null,null,null,null,null,null,"",null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,"",null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU162","v":0},{"$f":"'PROJECTED EXPENSES'!AV162","v":0},null,0,{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU163","v":0},{"$f":"'PROJECTED EXPENSES'!AV163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,0,0,{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,"",null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,"",null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,18341157.530000001,12936288.65,{"$f":"H249+H254+H259+H264+H269+H274+H279+H284+H290","v":13228099.033702271},13494368.807753211,null,13228099.033702271,{"$f":"+K295-G295","v":291810.38370227069},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,744422.44,414754.79,423349.92926606617,430996.27333654935,null,423349.92926606617,{"$f":"+K296-G296","v":8595.139266066195},291]
[797,null,null,null,null,null,null,null,null,null,"",null,292]
[798,null,"System Total Customer Accounts Exp",null,null,19085579.970000003,13351043.439999999,{"$f":"SUM(H295:H296)","v":13651448.962968336},{"$f":"SUM(I295:I296)","v":13925365.081089761},null,13651448.962968336,{"$f":"+K298-G298","v":300405.52296833694},293]
[799,null,null,null,null,null,null,null,null,null,"",null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,"",null,295]
[801,null,null,null,null,null,null,null,null,null,"",null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,"",null,297]
[803,null,null,"Utah",null,370305.81000000006,571104.71,{"$f":"'PROJECTED EXPENSES'!AU174","v":587927.77710131614},{"$f":"'PROJECTED EXPENSES'!AV174","v":603413.91596683546},null,587927.77710131614,{"$f":"+K303-G303","v":16823.067101316177},298]
[804,null,null,"Wyoming",null,9679.8300000000017,16095.619999999997,{"$f":"'PROJECTED EXPENSES'!AU175","v":16569.749683324244},{"$f":"'PROJECTED EXPENSES'!AV175","v":17006.20030626978},null,16569.749683324244,{"$f":"+K304-G304","v":474.1296833242468},299]
[805,null,null,"Total",null,379985.64000000007,587200.32999999996,{"$f":"SUM(H303:H304)","v":604497.52678464039},{"$f":"SUM(I303:I304)","v":620420.11627310526},null,604497.52678464039,{"$f":"+K305-G305","v":17297.19678464043},300]
[806,null,null,null,null,null,null,null,null,null,"",null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,"",null,302]
[808,null,null,"Utah",null,23269929.850000001,31287216.030000005,{"$f":"'PROJECTED EXPENSES'!AU179","v":31863467.540500909},{"$f":"'PROJECTED EXPENSES'!AV179","v":31175251.258677602},null,31863467.540500909,{"$f":"+K308-G308","v":576251.51050090417},303]
[809,null,null,"Wyoming",null,237202.52999999997,181272.91,{"$f":"'PROJECTED EXPENSES'!AU180","v":184611.6151152213},{"$f":"'PROJECTED EXPENSES'!AV180","v":180624.2047941538},null,184611.6151152213,{"$f":"+K309-G309","v":3338.7051152212953},304]
[810,null,null,"Total",null,23507132.380000003,31468488.940000005,{"$f":"SUM(H308:H309)","v":32048079.155616131},{"$f":"SUM(I308:I309)","v":31355875.463471755},null,32048079.155616131,{"$f":"+K310-G310","v":579590.21561612561},305]
[811,null,null,null,null,null,null,null,null,null,"",null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,"",null,307]
[813,null,null,"Utah",null,745487.52,747296.51000000013,{"$f":"'PROJECTED EXPENSES'!AU184","v":752527.58556999988},{"$f":"'PROJECTED EXPENSES'!AV184","v":714901.2062914999},null,752527.58556999988,{"$f":"+K313-G313","v":5231.0755699997535},308]
[814,null,null,"Wyoming",null,20519.680000000004,11446.77,{"$f":"'PROJECTED EXPENSES'!AU185","v":11526.897389999998},{"$f":"'PROJECTED EXPENSES'!AV185","v":10950.552520499998},null,11526.897389999998,{"$f":"+K314-G314","v":80.127389999997831},309]
[815,null,null,"Total",null,766007.20000000007,758743.28000000014,{"$f":"SUM(H313:H314)","v":764054.48295999994},{"$f":"SUM(I313:I314)","v":725851.75881199993},null,764054.48295999994,{"$f":"+K315-G315","v":5311.2029599997913},310]
[816,null,null,null,null,null,null,null,null,null,"",null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,"",null,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU189","v":0},{"$f":"'PROJECTED EXPENSES'!AV189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU190","v":0},{"$f":"'PROJECTED EXPENSES'!AV190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,0,0,{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,0,{"$f":"+K320-G320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,"",null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,"",null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,24385723.18,32605617.250000007,{"$f":"H303+H308+H313+H318","v":33203922.903172225},32493566.380935937,null,33203922.903172225,{"$f":"+K323-G323","v":598305.65317221731},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,267402.03999999998,208815.3,212708.26218854554,208580.95762092358,null,212708.26218854554,{"$f":"+K324-G324","v":3892.9621885455563},319]
[825,null,null,null,null,null,null,null,null,null,"",null,320]
[826,null,"System Total Cust Service & Info Exp",null,null,24653125.219999999,32814432.550000008,{"$f":"SUM(H323:H325)","v":33416631.165360771},{"$f":"SUM(I323:I325)","v":32702147.33855686},null,33416631.165360771,{"$f":"+K326-G326","v":602198.61536076292},321]
[827,null,null,null,null,null,null,null,null,null,"",null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,323]
[829,null,null,null,null,null,null,null,null,null,"",null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,"",null,325]
[831,null,"Utah",null,null,4406724.58,6433804.209999999,{"$f":"'PROJECTED EXPENSES'!AU202","v":6607122.8631726755},{"$f":"'PROJECTED EXPENSES'!AV202","v":6784896.1120920544},null,6607122.8631726755,{"$f":"+K331-G331","v":173318.65317267645},326]
[832,null,"Wyoming",null,null,116002.97,220831.49,{"$f":"'PROJECTED EXPENSES'!AU203","v":226780.41464483543},{"$f":"'PROJECTED EXPENSES'!AV203","v":232882.23716843501},null,226780.41464483543,{"$f":"+K332-G332","v":5948.9246448354388},327]
[833,null,"Total",null,null,4522727.55,6654635.6999999993,{"$f":"SUM(H331:H332)","v":6833903.277817511},{"$f":"SUM(I331:I332)","v":7017778.3492604895},null,6833903.277817511,{"$f":"+K333-G333","v":179267.57781751174},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,"",null,329]
[835,null,"Utah",null,null,32693295.829999998,2206280.42,{"$f":"'PROJECTED EXPENSES'!AU206","v":2268004.1172354091},{"$f":"'PROJECTED EXPENSES'!AV206","v":2249404.2135454514},null,2268004.1172354091,{"$f":"+K335-G335","v":61723.69723540917},330]
[836,null,"Wyoming",null,null,1489434.61,102550.36000000002,{"$f":"'PROJECTED EXPENSES'!AU207","v":105419.3458798739},{"$f":"'PROJECTED EXPENSES'!AV207","v":104554.80173485968},null,105419.3458798739,2868.985879873886,331]
[837,null,"Total",null,null,34182730.439999998,2308830.7799999998,{"$f":"SUM(H335:H336)","v":2373423.4631152828},{"$f":"SUM(I335:I336)","v":2353959.015280311},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M337,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M337,FALSE))","v":2373423.4631152828},64592.683115283027,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,"",null,333]
[839,null,"Utah",null,null,-3802906.8900000006,-17517475.330000002,{"$f":"'PROJECTED EXPENSES'!AU210","v":-17517475.330000002},{"$f":"'PROJECTED EXPENSES'!AV210","v":-17517475.330000002},null,-17517475.330000002,0,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-125232.56,-601232.58000000007,{"$f":"'PROJECTED EXPENSES'!AU211","v":-601232.58000000007},{"$f":"'PROJECTED EXPENSES'!AV211","v":-601232.58000000007},null,-601232.58000000007,0,335]
[841,null,"Total",null,null,-3928139.4500000007,-18118707.910000004,{"$f":"SUM(H339:H340)","v":-18118707.910000004},{"$f":"SUM(I339:I340)","v":-18118707.910000004},null,-18118707.910000004,0,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,"",null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,1318004.83,36783424.729999997,{"$f":"'PROJECTED EXPENSES'!AU214","v":37740023.826926067},{"$f":"'PROJECTED EXPENSES'!AV214","v":38631580.56107381},null,37740023.826926067,{"$f":"+K343-G343","v":956599.09692607075},338]
[844,null,"Wyoming",null,null,81652.27,1434417.26,{"$f":"'PROJECTED EXPENSES'!AU215","v":1471721.0800114099},{"$f":"'PROJECTED EXPENSES'!AV215","v":1506488.4888951108},null,1471721.0800114099,{"$f":"+K344-G344","v":37303.820011409931},339]
[845,null,"Total",null,null,1399657.1,38217841.989999995,{"$f":"SUM(H343:H344)","v":39211744.90693748},{"$f":"SUM(I343:I344)","v":40138069.049968921},null,39211744.90693748,{"$f":"+K345-G345","v":993902.91693748534},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,"",null,341]
[847,null,"Utah",null,null,304598,383641.1,{"$f":"'PROJECTED EXPENSES'!AU218","v":393232.12749999994},{"$f":"'PROJECTED EXPENSES'!AV218","v":400310.30579499982},null,393232.12749999994,{"$f":"+K347-G347","v":9591.0274999999674},342]
[848,null,"Wyoming",null,null,10049.430000000004,13174.300000000001,{"$f":"'PROJECTED EXPENSES'!AU219","v":13503.657499999998},{"$f":"'PROJECTED EXPENSES'!AV219","v":13746.723334999997},null,13503.657499999998,{"$f":"+K348-G348","v":329.35749999999643},343]
[849,null,"Total",null,null,314647.43,396815.39999999997,{"$f":"SUM(H347:H348)","v":406735.78499999992},{"$f":"SUM(I347:I348)","v":414057.02912999981},null,406735.78499999992,{"$f":"+K349-G349","v":9920.3849999999511},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,"",null,345]
[851,null,"Utah",null,null,11516.189999999999,-9341.0900000000838,{"$f":"'PROJECTED EXPENSES'!AU222","v":-9668.0281500000274},{"$f":"'PROJECTED EXPENSES'!AV222","v":-9842.0526567002526},null,-9668.0281500000274,{"$f":"+K351-G351","v":-326.93814999994356},346]
[852,null,"Wyoming",null,null,224.67000000000002,7932.630000000001,{"$f":"'PROJECTED EXPENSES'!AU223","v":8210.2720499999923},{"$f":"'PROJECTED EXPENSES'!AV223","v":8358.0569468999929},null,8210.2720499999923,{"$f":"+K352-G352","v":277.64204999999129},347]
[853,null,"Total",null,null,11740.859999999999,-1408.4600000000828,{"$f":"SUM(H351:H352)","v":-1457.7561000000351},{"$f":"SUM(I351:I352)","v":-1483.9957098002596},null,-1457.7561000000351,{"$f":"+K353-G353","v":-49.296099999952276},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,"",null,349]
[855,null,"Utah",null,null,162902.46000000002,-1017533.0900000005,{"$f":"'PROJECTED EXPENSES'!AU226","v":-1044597.5969544635},{"$f":"'PROJECTED EXPENSES'!AV226","v":-1072393.5649991082},null,-1044597.5969544635,{"$f":"+K355-G355","v":-27064.506954462966},350]
[856,null,"Wyoming",null,null,4488.2200000000021,-55979.29,{"$f":"'PROJECTED EXPENSES'!AU227","v":-57468.236058266164},{"$f":"'PROJECTED EXPENSES'!AV227","v":-58997.423237822106},null,-57468.236058266164,{"$f":"+K356-G356","v":-1488.9460582661632},351]
[857,null,"Total",null,null,167390.68000000002,-1073512.3800000006,{"$f":"SUM(H355:H356)","v":-1102065.8330127297},{"$f":"SUM(I355:I356)","v":-1131390.9882369302},null,-1102065.8330127297,{"$f":"+K357-G357","v":-28553.453012729064},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,"",null,353]
[859,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU230","v":7905},{"$f":"'PROJECTED EXPENSES'!AV230","v":7841.76},null,7905,{"$f":"+K359-G359","v":7905},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU231","v":0},{"$f":"'PROJECTED EXPENSES'!AV231","v":0},null,0,0,355]
[861,null,"Total",null,null,0,0,{"$f":"SUM(H359:H360)","v":7905},{"$f":"SUM(I359:I360)","v":7841.76},null,7905,7905,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,"",null,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU234","v":0},{"$f":"'PROJECTED EXPENSES'!AV234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU235","v":0},{"$f":"'PROJECTED EXPENSES'!AV235","v":0},null,0,0,359]
[865,null,"Total",null,null,0,0,{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,"",null,361]
[867,null,"Utah",null,null,2062151.78,3353928.6100000003,{"$f":"'PROJECTED EXPENSES'!AU238","v":3428365.6903591985},{"$f":"'PROJECTED EXPENSES'!AV238","v":3382609.8357031178},null,3428365.6903591985,74437.080359198153,362]
[868,null,"Wyoming",null,null,42540.13,54243.8,{"$f":"'PROJECTED EXPENSES'!AU239","v":55469.674526751827},{"$f":"'PROJECTED EXPENSES'!AV239","v":54920.922550026968},null,55469.674526751827,1225.8745267518243,363]
[869,null,"Total",null,null,2104691.91,3408172.41,{"$f":"SUM(H367:H368)","v":3483835.3648859505},{"$f":"SUM(I367:I368)","v":3437530.7582531446},null,3483835.3648859505,75662.954885950312,364]
[870,931,"Rents",null,null,null,null,null,null,null,"",null,365]
[871,null,"Utah",null,null,849584.07999999984,0,{"$f":"'PROJECTED EXPENSES'!AU242","v":0},{"$f":"'PROJECTED EXPENSES'!AV242","v":0},null,0,0,366]
[872,null,"Wyoming",null,null,27802.480000000003,182453.29,{"$f":"'PROJECTED EXPENSES'!AU243","v":189386.51502000002},{"$f":"'PROJECTED EXPENSES'!AV243","v":192037.92623028002},null,189386.51502000002,6933.2250200000126,367]
[873,null,"Total",null,null,877386.55999999982,182453.29,{"$f":"SUM(H371:H372)","v":189386.51502000002},{"$f":"SUM(I371:I372)","v":192037.92623028002},null,189386.51502000002,6933.2250200000126,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,"",null,369]
[875,null,"Utah",null,null,0,733585.32000000007,{"$f":"'PROJECTED EXPENSES'!AU246","v":747200.87027029844},{"$f":"'PROJECTED EXPENSES'!AV246","v":756255.95515630348},null,747200.87027029844,13615.550270298379,370]
[876,null,"Wyoming",null,null,0,36654.89,{"$f":"'PROJECTED EXPENSES'!AU247","v":37335.215088085548},{"$f":"'PROJECTED EXPENSES'!AV247","v":37787.668444754636},null,37335.215088085548,680.32508808554849,371]
[877,null,"Total",null,null,0,770240.21000000008,{"$f":"SUM(H375:H376)","v":784536.08535838395},{"$f":"SUM(I375:I376)","v":794043.62360105815},null,784536.08535838395,14295.87535838387,372]
[878,null,null,null,null,null,null,null,null,null,"",null,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,38005870.859999999,31350314.879999995,{"$f":"H375+H371+H367+H363+H359+H355+H351+H347+H343+H339+H335+H331","v":32620113.540359188},33613187.79570993,null,32620113.540359188,1269798.6603591926,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,1646962.22,1395046.15,1449125.3586626905,1490546.8220675448,null,1449125.3586626905,54079.208662690595,376]
[882,null,"Total Administrative & General Expense",null,null,39652833.079999998,32745361.029999994,{"$f":"SUM(H380:H381)","v":34069238.899021879},{"$f":"SUM(I380:I381)","v":35103734.617777474},null,34069238.899021879,1323877.8690218851,377]
[883,null,"TOTAL O & M",null,null,137434097.47,153409084.65999997,{"$f":"+H382+H326+H298+H244+H141","v":156009509.98451036},{"$f":"+I382+I326+I298+I244+I141","v":156332256.30013666},null,156009509.98451036,2600425.3245103955,378]
[null,null,null,null,null,null,null,null,null,null,"",null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,"",null,380]
[null,null,null,null,null,null,null,{"$f":"H383/G383-1","v":1.6950921324338175E-2},{"$f":"I383/H383-1","v":2.0687605240112816E-3},null,1.6950921324338175E-2,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,"",null,382]
[885,null,null,"Production",null,649452.47999999986,729372.99,{"$f":"-'108_111 Projection'!J46","v":729372.99000000011},{"$f":"-'108_111 Projection'!K46","v":729372.99000000011},null,729372.99000000011,{"$f":"+K388-G388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,1756908.57,2490887.9800000004,{"$f":"-'108_111 Projection'!J47","v":2913084.6949275844},{"$f":"-'108_111 Projection'!K47","v":3230923.2872872134},null,2913084.6949275844,{"$f":"+K389-G389","v":422196.71492758393},384]
[887,null,null,"Distribution - Utah",null,55992912.410000004,79318523.680000007,{"$f":"-'108_111 Projection'!J48","v":87785663.226305217},{"$f":"-'108_111 Projection'!K48","v":97177983.823433593},null,87785663.226305217,{"$f":"+K390-G390","v":8467139.5463052094},385]
[888,null,null,"General",null,8318552.7500000047,7309293.6300000008,{"$f":"-'108_111 Projection'!J49","v":16453785.551289938},{"$f":"-'108_111 Projection'!K49","v":19476278.578802627},null,16453785.551289938,{"$f":"+K391-G391","v":9144491.9212899376},386]
[889,null,null,"Total Depreciation Expense",null,66717826.210000008,89848078.280000001,{"$f":"SUM(H388:H391)","v":107881906.46252275},{"$f":"SUM(I388:I391)","v":120614558.67952344},null,107881906.46252275,{"$f":"+K392-G392","v":18033828.182522744},387]
[890,null,null,null,null,null,null,null,null,null,"",null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,"",null,389]
[892,null,null,"Production",null,17107.560000000001,0,0,0,null,0,{"$f":"+K395-G395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,0,0,0,null,0,0,392]
[895,null,null,"General",null,0,33060.39,0,0,null,0,-33060.39,393]
[896,null,null,"Total Amortization Expense",null,17107.560000000001,33060.39,{"$f":"SUM(H395:H398)","v":0},{"$f":"SUM(I395:I398)","v":0},null,0,-33060.39,394]
[897,null,null,null,null,null,null,null,null,null,"",null,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,66734933.770000011,89881138.670000002,{"$f":"H399+H392","v":107881906.46252275},{"$f":"I399+I392","v":120614558.67952344},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M401,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M401,FALSE))","v":107881906.46252275},18000767.792522743,396]
[899,null,null,null,null,null,null,null,null,null,"",null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,"",null,399]
[902,null,null,"Production",null,0,0,{"$f":"(G405/$G$409)*$H$409","v":0},{"$f":"(H405/$H$409)*$I$409","v":0},null,0,{"$f":"+K405-G405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,843251.16999999993,1128961.8699999999,{"$f":"(G406/$G$409)*$H$409","v":1316140.6159086479},{"$f":"(H406/$H$409)*$I$409","v":1375128.4362433422},null,1316140.6159086479,{"$f":"+K406-G406","v":187178.74590864801},401]
[904,null,null,"Distribution - Utah",null,19756919.129999999,24273547.700000003,{"$f":"(G407/$G$409)*$H$409","v":28298034.5653002},29566318.028773803,null,28298034.5653002,{"$f":"+K407-G407","v":4024486.8653001972},402]
[905,null,null,"General",null,1657671.9599999997,1096119.6000000001,{"$f":"(G408/$G$409)*$H$409","v":1277853.1886586577},{"$f":"(H408/$H$409)*$I$409","v":1335125.0131093252},null,1277853.1886586577,{"$f":"+K408-G408","v":181733.58865865762},403]
[906,null,null,"Total Other Taxes",null,22257842.260000002,26498629.170000006,{"$f":"'Other Taxes'!Q21","v":30892028.369867507},{"$f":"'Other Taxes'!S21","v":32276571.478126474},null,30892028.369867507,{"$f":"+K409-G409","v":4393399.1998675019},404]
[907,null,null,null,null,null,null,null,null,null,"",null,405]
[908,4090,"Income Taxes - Federal",null,null,41536613.329999991,-7866488.7799999956,{"$f":"G411","v":-7866488.7799999956},{"$f":"H411","v":-7866488.7799999956},null,-7866488.7799999956,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,"",null,407]
[910,4091,"Income Taxes - State",null,null,651828.49000000069,-1674383.3199999984,{"$f":"G413","v":-1674383.3199999984},{"$f":"H413","v":-1674383.3199999984},null,-1674383.3199999984,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,"",null,409]
[912,4101,"Deferred Income Taxes",null,null,5456116.0800000001,36328379.219999999,{"$f":"G415","v":36328379.219999999},{"$f":"H415","v":36328379.219999999},null,36328379.219999999,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,"",null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,7580313.5699999994,0,0,null,0,{"$f":"+K417-G417","v":-7580313.5699999994},412]
[915,null,null,null,null,null,null,null,null,null,"",null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,"",null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$f":"G421","v":0},{"$f":"H421","v":0},null,0,{"$f":"+K421-G421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,"",null,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,"",null,419]
[922,null,"Total Tax Expenses",null,null,69902400.159999996,60866449.860000007,{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":57679535.489867508},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":59064078.598126478},null,57679535.489867508,{"$f":"+K425-G425","v":-3186914.3701324984},420]
[923,null,null,null,null,null,null,null,null,null,"",null,421]
[924,null,null,null,null,null,null,null,null,null,"",null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,136637333.93000001,150747588.53,{"$f":"H401+H425","v":165561441.95239025},{"$f":"I401+I425","v":179678637.27764991},null,165561441.95239025,{"$f":"+K428-G428","v":14813853.422390252},423]
[926,null,null,null,null,null,null,null,null,null,"",null,424]
[927,null,"TOTAL",null,null,88992776.030000016,{"$f":"+G409+G401:G401","v":116379767.84},{"$f":"+H409+H401:H401","v":138773934.83239025},{"$f":"+I409+I401:I401","v":152891130.1576499},null,138773934.83239025,{"$f":"+K430-G430","v":22394166.992390245},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,830021115.96595287,1174192192.1228399,{"$f":"H132+H383+H428","v":852149235.50690055},{"$f":"I132+I383+I428","v":866589177.1477865},null,852149235.50690055,{"$f":"+K431-G431","v":-322042956.61593938},426]
[null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"Rate Base","index":8,"n_rows":300,"n_cols":53,"rows_kept":300,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,"12 Mos Dec-2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,null,44896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2022-12-21"},null,"YE RB DEC 2022","AVG RB DEC 2022","AVG RB DEC 2023","YE RB DEC 2023","AVG RB DEC 2024","YE RB DEC 2024",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2023"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-21","2022-02-21","2022-03-21","2022-04-21","2022-05-21","2022-06-21","2022-07-21","2022-08-21","2022-09-21","2022-10-21","2022-11-21","2022-12-21",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2022-12-21"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2023"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITy PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Seryice"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":21511.640903298001},{"$f":"+'RB FORECAST'!AG17","v":23030.006746626284},{"$f":"+'RB FORECAST'!BA17","v":23030.006746626284},{"$f":"+'RB FORECAST'!AW17","v":23030.006746626284},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":21511.640903298001},{"$f":"AP15-AE15","v":10628.560903298001},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":21511.640903298001},{"$f":"AZ15-AY15","v":10628.560903298001}]
[945,null,"Distribution - Utah",null,null,null,null,58742.879999999997,58742.879999999997,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,1196564.0799999998,1206298.0199999998,1899799.44,1906984.63,2110492.0699999998,2110492.0699999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.2999999998,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":2200247.1462500002},null,{"$f":"AE16","v":2213069.2999999998},{"$f":"AG16","v":2200247.1462500002},{"$f":"+'RB FORECAST'!AJ18","v":4374382.2590400018},{"$f":"+'RB FORECAST'!AG18","v":4683141.2531885738},{"$f":"+'RB FORECAST'!BA18","v":4683141.2531885738},{"$f":"+'RB FORECAST'!AW18","v":4683141.2531885738},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":4374382.2590400018},{"$f":"AP16-AE16","v":2161312.959040002},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":2213069.2999999998},{"$f":"AP16","v":4374382.2590400018},{"$f":"AZ16-AY16","v":2161312.959040002}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,69625.959999999992,69625.959999999992,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,1207447.1599999999,1217181.0999999999,1910682.52,1917867.71,{"$f":"SUM(S15:S17)","v":2121375.15},2121375.15,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,null,{"$f":"SUM(AG15:AG16)","v":2211130.2262500003},null,{"$f":"AE18","v":2223952.38},{"$f":"AG18","v":2211130.2262500003},{"$f":"SUM(AK15:AK17)","v":4395893.8999432996},{"$f":"SUM(AL15:AL17)","v":4706171.2599352002},{"$f":"SUM(AM15:AM17)","v":4706171.2599352002},4706171.2599352002,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":4395893.8999432996},{"$f":"SUM(AQ15:AQ17)","v":2171941.5199433002},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":2223952.38},{"$f":"AJ18","v":2211130.2262500003},{"$f":"AZ18-AY18","v":-12822.15374999959}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6815650.8099999996,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6312504.8791666673},null,{"$f":"AE21","v":6266764.3399999999},{"$f":"AG21","v":6312504.8791666673},{"$f":"+'RB FORECAST'!AJ23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AG23","v":6266764.3399999999},{"$f":"+'RB FORECAST'!BA23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AW23","v":6266764.3399999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR21,FALSE)","v":6266764.3400000008},{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266764.3399999999},{"$f":"AP21","v":6266764.3400000008},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437704.34},null,{"$f":"AE22","v":1437704.3400000003},{"$f":"AG22","v":1437704.34},{"$f":"+'RB FORECAST'!AJ24","v":1437704.34},{"$f":"+'RB FORECAST'!AG24","v":1437704.3400000003},{"$f":"+'RB FORECAST'!BA24","v":1437704.34},{"$f":"+'RB FORECAST'!AW24","v":1437704.3400000003},null,1437704.34,0,15,10,null,"326...9","Structures",null,null,1437704.3400000003,1437704.34,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.810000002},null,52175293.810000002,52175293.810000002,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,2693816.12,3057767.14,3057767.14,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,2693816.12,2693816.1200000006,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,79968136,79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,80517022.469999999,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(AG21:AG27)","v":80013876.539166674},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":80013876.539166674},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR29,FALSE)","v":79968136},{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":80013876.539166674},{"$f":"AZ29-AY29","v":45740.539166674018}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,null,"Distribution Plant"]
[{"$f":"A31+1","v":961},364,"LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR31+1","v":25},null,null,"364","LNG Plant"]
[{"$f":"A32+1","v":962},null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":0},null,{"$f":"AE33","v":0},{"$f":"AG33","v":0},{"$f":"'RB FORECAST'!AJ35","v":0},{"$f":"'RB FORECAST'!AG35","v":0},{"$f":"'RB FORECAST'!BA35","v":0},{"$f":"'RB FORECAST'!AW35","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR33,FALSE)","v":0},{"$f":"AP33-AE33","v":0},{"$f":"AR32+1","v":26},null,null,null,null,"Wyoming",null,{"$f":"+AE33","v":0},{"$f":"AP33","v":0},{"$f":"AZ33-AY33","v":0}]
[963,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T34:AD34)+(0.5*AE34)+(0.5*S34))/12","v":0},null,{"$f":"AE34","v":0},{"$f":"AG34","v":0},{"$f":"'RB FORECAST'!AJ36","v":152657187.24605334},{"$f":"'RB FORECAST'!AG36","v":160314939.14210671},{"$f":"'RB FORECAST'!BA36","v":160961117.38605347},{"$f":"'RB FORECAST'!AW36","v":161607295.63000029},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR34,FALSE)","v":152657187.24605334},{"$f":"AP34-AE34","v":152657187.24605334},27,null,null,null,null,"Utah",null,{"$f":"+AE34","v":0},{"$f":"AP34","v":152657187.24605334},{"$f":"AZ34-AY34","v":152657187.24605334}]
[964,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG33:AG34)","v":0},null,{"$f":"AE35","v":0},{"$f":"AG35","v":0},{"$f":"'RB FORECAST'!AJ37","v":152657187.24605334},{"$f":"'RB FORECAST'!AG37","v":160314939.14210671},{"$f":"'RB FORECAST'!BA37","v":160961117.38605347},{"$f":"'RB FORECAST'!AW37","v":161607295.63000029},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR35,FALSE)","v":152657187.24605334},152657187.24605334,28,null,null,null,null,"Total",null,0,152657187.24605334,152657187.24605334]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[966,364.1,"LNG Plant- Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,"364.1","LNG Plant - Land"]
[967,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":0},null,{"$f":"AE38","v":0},{"$f":"AG38","v":0},{"$f":"'RB FORECAST'!AJ40","v":0},{"$f":"'RB FORECAST'!AG40","v":0},{"$f":"'RB FORECAST'!BA40","v":0},{"$f":"'RB FORECAST'!AW40","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR38,FALSE)","v":0},{"$f":"AP33-AE38","v":0},31,null,null,null,null,"Wyoming",null,{"$f":"+AE38","v":0},{"$f":"AP38","v":0},{"$f":"AZ38-AY38","v":0}]
[968,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T39:AD39)+(0.5*AE39)+(0.5*S39))/12","v":0},null,{"$f":"AE39","v":0},{"$f":"AG39","v":0},{"$f":"'RB FORECAST'!AJ41","v":13855722.492916672},{"$f":"'RB FORECAST'!AG41","v":14458145.210000001},{"$f":"'RB FORECAST'!BA41","v":14458145.210000003},{"$f":"'RB FORECAST'!AW41","v":14458145.210000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR39,FALSE)","v":13855722.492916672},{"$f":"AP39-AE39","v":13855722.492916672},32,null,null,null,null,"Utah",null,{"$f":"+AE39","v":0},{"$f":"AP39","v":13855722.492916672},{"$f":"AZ39-AY39","v":13855722.492916672}]
[969,null,null,"Total",null,null,null,{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG38:AG39)","v":0},null,{"$f":"AE40","v":0},{"$f":"AG40","v":0},{"$f":"'RB FORECAST'!AJ42","v":13855722.492916672},{"$f":"'RB FORECAST'!AG42","v":14458145.210000001},{"$f":"'RB FORECAST'!BA42","v":14458145.210000003},{"$f":"'RB FORECAST'!AW42","v":14458145.210000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR40,FALSE)","v":13855722.492916672},{"$f":"AP40-AE40","v":13855722.492916672},33,null,null,null,null,"Total",null,0,13855722.492916672,13855722.492916672]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[971,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"+AS31+1","v":20},null,"374","Land & Land Rights"]
[972,null,null,"Wyoming",null,null,null,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,{"$f":"(SUM(T43:AD43)+(0.5*AE43)+(0.5*S43))/12","v":451318.04000000004},null,{"$f":"AE43","v":451318.04000000004},{"$f":"AG43","v":451318.04000000004},{"$f":"+'RB FORECAST'!AJ45","v":460226.15101963369},{"$f":"+'RB FORECAST'!AG45","v":462527.34419255576},{"$f":"+'RB FORECAST'!BA45","v":471536.08488308825},{"$f":"+'RB FORECAST'!AW45","v":473863.27327667578},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR43,FALSE)","v":460226.15101963369},{"$f":"AP43-AE43","v":8908.1110196336522},36,21,null,null,null,"Wyoming",null,{"$f":"+AE43","v":451318.04000000004},{"$f":"AP43","v":460226.15101963369},{"$f":"AZ43-AY43","v":8908.1110196336522}]
[973,null,null,"Utah",null,null,null,22695756.530000001,22699497.740000002,23256879.520000003,23262108.840000004,23492748.330000002,23494101.110000003,23499231.090000004,23503827.050000004,23503827.050000004,23503827.050000004,23504988.380000003,23753887.260000002,23785732.91,23786061.260000002,24336170.140000001,24336532.82,24337729.289999999,24337772.84,24339292.84,24340297.84,24340297.84,24340297.84,24343860.93,24343860.93,null,{"$f":"(SUM(T44:AD44)+(0.5*AE44)+(0.5*S44))/12","v":24222743.387083333},null,{"$f":"AE44","v":24343860.93},{"$f":"AG44","v":24222743.387083333},{"$f":"+'RB FORECAST'!AJ46","v":24824359.816796016},{"$f":"+'RB FORECAST'!AG46","v":24948484.98266504},{"$f":"+'RB FORECAST'!BA46","v":25434411.781701822},{"$f":"+'RB FORECAST'!AW46","v":25559939.116286993},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR44,FALSE)","v":24824359.816796016},{"$f":"AP44-AE44","v":480498.88679601625},37,22,null,null,null,"Utah",null,{"$f":"+AE44","v":24343860.93},{"$f":"AP44","v":24824359.816796016},480498.88679601625]
[974,null,null,"Total",null,null,null,23147074.57,23150815.780000001,23708197.560000002,23713426.880000003,23944066.370000001,23945419.150000002,23950549.130000003,23955145.090000004,23955145.090000004,23955145.090000004,23956306.420000002,{"$f":"SUM(S43:S44)","v":24205205.300000001},24237050.949999999,24237379.300000001,24787488.18,24787850.859999999,24789047.329999998,24789090.879999999,24790610.879999999,24791615.879999999,24791615.879999999,24791615.879999999,24795178.969999999,24795178.969999999,null,{"$f":"SUM(AG43:AG44)","v":24674061.427083332},null,{"$f":"AE45","v":24795178.969999999},{"$f":"AG45","v":24674061.427083332},{"$f":"SUM(AK43:AK44)","v":25284585.967815649},{"$f":"SUM(AL43:AL44)","v":25411012.326857597},{"$f":"SUM(AM43:AM44)","v":25905947.866584912},26033802.389563669,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR45,FALSE)","v":25284585.967815649},{"$f":"SUM(AQ43:AQ44)","v":489406.9978156499},38,23,null,null,null,"Total",null,{"$f":"AI45","v":24795178.969999999},{"$f":"AP45","v":25284585.967815649},489406.99781564996]
[975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,24]
[976,"375","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,25,null,"375","Structures & Improyements"]
[977,null,null,"Wyoming",null,null,null,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1745114.8900000001,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,null,{"$f":"(SUM(T48:AD48)+(0.5*AE48)+(0.5*S48))/12","v":1730824.1754166663},null,{"$f":"AE48","v":1730202.8399999999},{"$f":"AG48","v":1730824.1754166663},{"$f":"+'RB FORECAST'!AJ50","v":1773770.7028259856},{"$f":"+'RB FORECAST'!AG50","v":1785235.9298854556},{"$f":"+'RB FORECAST'!BA50","v":1785235.9298854556},{"$f":"+'RB FORECAST'!AW50","v":1785235.9298854556},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR48,FALSE)","v":1773770.7028259856},{"$f":"AP48-AE48","v":43567.862825985765},41,26,null,null,null,"Wyoming",null,{"$f":"+AE48","v":1730202.8399999999},{"$f":"AP48","v":1773770.7028259856},{"$f":"AZ48-AY48","v":43567.862825985765}]
[978,null,null,"Utah",null,null,null,19102683.699999996,19103337.349999994,18406552.149999991,18406614.079999991,18406614.079999991,18406614.079999991,18408368.809999991,18437309.36999999,18584193.109999988,18597577.249999989,18636148.919999991,18625619.699999988,18640531.749999989,18640531.749999989,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,18699767.50999999,null,{"$f":"(SUM(T49:AD49)+(0.5*AE49)+(0.5*S49))/12","v":18686805.391249988},null,{"$f":"AE49","v":18699767.50999999},{"$f":"AG49","v":18686805.391249988},{"$f":"+'RB FORECAST'!AJ51","v":19170642.303936586},{"$f":"+'RB FORECAST'!AG51","v":19294556.723393582},{"$f":"+'RB FORECAST'!BA51","v":19294556.723393586},{"$f":"+'RB FORECAST'!AW51","v":19294556.723393582},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR49,FALSE)","v":19170642.303936586},{"$f":"AP49-AE49","v":470874.79393659532},42,27,null,null,null,"Utah",null,{"$f":"+AE49","v":18699767.50999999},{"$f":"AP49","v":19170642.303936586},470874.79393659532]
[979,null,null,"Total",null,null,null,20828841.539999995,20829495.189999994,20132709.989999991,20132771.919999991,20132771.919999991,20132771.919999991,20134526.649999991,20163467.20999999,20314395.949999988,20327780.089999989,20366351.75999999,{"$f":"SUM(S48:S49)","v":20370734.589999989},20370734.589999989,20370734.589999989,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,null,{"$f":"SUM(AG48:AG49)","v":20417629.566666655},null,{"$f":"AE50","v":20429970.34999999},{"$f":"AG50","v":20417629.566666655},{"$f":"SUM(AK48:AK49)","v":20944413.006762572},{"$f":"SUM(AL48:AL49)","v":21079792.653279036},{"$f":"SUM(AM48:AM49)","v":21079792.65327904},21079792.653279036,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR50,FALSE)","v":20944413.006762572},{"$f":"SUM(AQ48:AQ49)","v":514442.65676258109},43,28,null,null,null,"Total",null,{"$f":"AI50","v":20429970.34999999},{"$f":"AP50","v":20944413.006762572},514442.65676258132]
[980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,29]
[981,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,30,null,"376","Mains"]
[982,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR53,FALSE)","v":0},null,46,31,null,null,"Dist - Wy - Mains - SD"]
[983,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,47,32,null,null,"Dist - Wy - Mains - LD"]
[984,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,48,33,null,null,"Dist - Wy - Mains - Feeders"]
[985,null,null,"Total Wyoming",null,null,null,54347577.920000002,54360229.600000001,54377954.969999999,54368557.869999997,54629798.57,54629373.100000001,54855862.090000004,59213534.869999997,59213534.869999997,59293030.939999998,59546185.609999999,60653809.600000001,59686377.090000004,60099371.439999998,60168742.380000003,60412415.280000001,60512422.789999999,60512422.789999999,60512422.789999999,61273803.969999999,61409886.509999998,61409886.509999998,61399036.899999999,61399066.57,null,{"$f":"(SUM(T56:AD56)+(0.5*AE56)+(0.5*S56))/12","v":60701935.544583328},null,{"$f":"AE56","v":61399066.57},{"$f":"AG56","v":60701935.544583328},{"$f":"+'RB FORECAST'!AJ58","v":67523684.900413826},{"$f":"+'RB FORECAST'!AG58","v":72054051.996163443},{"$f":"+'RB FORECAST'!BA58","v":75117319.09055461},{"$f":"+'RB FORECAST'!AW58","v":77383211.216600686},null,67523684.900413826,{"$f":"AP56-AE56","v":6124618.3304138258},49,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE56","v":61399066.57},{"$f":"AP56","v":67523684.900413826},{"$f":"AZ56-AY56","v":6124618.3304138258}]
[986,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR56+1","v":50},{"$f":"+AS56+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[987,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,51,36,null,null,"Dist - Ut - Mains - LD"]
[988,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,52,37,null,null,"Dist - Ut - Mains - Feeders"]
[989,null,null,"Total Utah",null,null,null,1786433065.6699994,1809622820.7599995,1854262396.0299993,1857373643.8299994,1859715801.1199994,1866232371.9899993,1866255523.5899994,1868312785.0499995,1897158541.7899995,1949161170.2299993,1953427420.7099996,1968966496.5999994,2004134522.5699992,2059862924.749999,2064705737.819999,2075396223.0599992,2078109549.7399993,2091489875.3199992,2115601618.0699992,2119541943.4499991,2128411059.3199995,2129206032.1199996,2137066271.6399994,2178466918.4599991,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":2089770205.4491661},null,{"$f":"AE60","v":2178466918.4599991},{"$f":"AG60","v":2089770205.4491661},{"$f":"+'RB FORECAST'!AJ62","v":2395771173.4976387},{"$f":"+'RB FORECAST'!AG62","v":2556510666.7490301},{"$f":"+'RB FORECAST'!BA62","v":2665196782.0327234},{"$f":"+'RB FORECAST'!AW62","v":2745591669.3354936},null,2395771173.4976387,{"$f":"AP60-AE60","v":217304255.03763962},53,38,null,null,"Total Utah",null,null,{"$f":"+AE60","v":2178466918.4599991},{"$f":"AP60","v":2395771173.4976387},{"$f":"AZ60-AY60","v":217304255.03763962}]
[990,null,null,"Total",null,null,null,1840780643.5899994,1863983050.3599994,1908640350.9999993,1911742201.6999993,1914345599.6899993,1920861745.0899992,1921111385.6799994,1927526319.9199994,1956372076.6599994,2008454201.1699994,2012973606.3199995,{"$f":"SUM(S56:S60)","v":2029620306.1999993},2063820899.6599991,2119962296.1899991,2124874480.1999991,2135808638.3399992,2138621972.5299993,2152002298.1099992,2176114040.8599992,2180815747.4199991,2189820945.8299994,2190615918.6299996,2198465308.5399995,2239865985.0299993,null,{"$f":"SUM(AG56:AG60)","v":2150472140.9937496},null,{"$f":"AE61","v":2239865985.0299993},{"$f":"AG61","v":2150472140.9937496},{"$f":"SUM(AK56:AK60)","v":2463294858.3980527},{"$f":"SUM(AL56:AL60)","v":2628564718.7451935},{"$f":"SUM(AM56:AM60)","v":2740314101.1232781},2822974880.5520945,null,2463294858.3980527,{"$f":"AQ60+AQ56","v":223428873.36805344},54,39,null,null,null,"Total",null,{"$f":"AI61","v":2239865985.0299993},{"$f":"AP61","v":2463294858.3980527},{"$f":"AZ61-AY61","v":223428873.36805344}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,40]
[992,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,41,null,"377","Compressor Station Equipment"]
[993,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99725.57,99725.57,99725.57,99725.57,99725.57,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":37397.088750000003},null,{"$f":"AE64","v":99725.57},{"$f":"AG64","v":37397.088750000003},{"$f":"+'RB FORECAST'!AJ66","v":99818.353439412269},{"$f":"+'RB FORECAST'!AG66","v":99972.99250509945},{"$f":"+'RB FORECAST'!BA66","v":0},{"$f":"+'RB FORECAST'!AW66","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR64,FALSE)","v":99818.353439412269},{"$f":"AP64-AE64","v":92.783439412261941},57,42,null,null,null,"Wyoming",null,{"$f":"+AE64","v":99725.57},{"$f":"AP64","v":99818.353439412269},{"$f":"AZ64-AY64","v":92.783439412261941}]
[994,null,null,"Utah",null,null,null,15186701.270000007,15150528.750000007,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163947.34,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":16267682.990000002},null,{"$f":"AE65","v":16267682.99},{"$f":"AG65","v":16267682.990000002},{"$f":"+'RB FORECAST'!AJ67","v":16282818.241461398},{"$f":"+'RB FORECAST'!AG67","v":16308043.660563724},{"$f":"+'RB FORECAST'!BA67","v":16366074.483328165},{"$f":"+'RB FORECAST'!AW67","v":16462792.521268902},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR65,FALSE)","v":16282818.241461398},{"$f":"AP65-AE65","v":15135.251461397856},58,43,null,null,null,"Utah",null,{"$f":"+AE65","v":16267682.99},{"$f":"AP65","v":16282818.241461398},{"$f":"AZ65-AY65","v":15135.251461397856}]
[995,null,null,"Total",null,null,null,15186701.270000007,15150528.750000007,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163947.34,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16367408.560000001,16367408.560000001,16367408.560000001,16367408.560000001,16367408.560000001,null,{"$f":"SUM(AG64:AG65)","v":16305080.078750001},null,{"$f":"AE66","v":16367408.560000001},{"$f":"AG66","v":16305080.078750001},{"$f":"SUM(AK64:AK65)","v":16382636.594900811},{"$f":"SUM(AL64:AL65)","v":16408016.653068824},{"$f":"SUM(AM64:AM65)","v":16366074.483328165},16462792.521268902,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR66,FALSE)","v":16382636.594900811},{"$f":"SUM(AQ64:AQ65)","v":15228.034900810118},59,44,null,null,null,"Total",null,{"$f":"AI66","v":16367408.560000001},{"$f":"AP66","v":16382636.594900811},{"$f":"AZ66-AY66","v":15228.03490081057}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,45]
[997,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,46,null,"378","Measuring & Regulation Station Equip"]
[998,null,null,"Wyoming",null,null,null,8077759.8799999999,8322595.5999999996,8322595.5999999996,8358177.54,8358177.54,8358177.54,8368449.5800000001,8368449.5800000001,8371506.7000000002,8371943.1600000001,8373564.3700000001,8558201.0299999993,8373564.3700000001,8373564.3700000001,8373578.5999999996,8373578.5999999996,8373578.5999999996,8373578.5999999996,8373578.5999999996,9454921.9299999997,9454921.9299999997,9455591.6500000004,9435237.9499999993,9435237.9499999993,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":8784367.8908333331},null,{"$f":"AE69","v":9435237.9499999993},{"$f":"AG69","v":8784367.8908333331},{"$f":"+'RB FORECAST'!AJ71","v":10057459.290367074},{"$f":"+'RB FORECAST'!AG71","v":10929930.93257959},{"$f":"+'RB FORECAST'!BA71","v":11519360.337278428},{"$f":"+'RB FORECAST'!AW71","v":12345851.502596797},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR69,FALSE)","v":10057459.290367074},{"$f":"AP69-AE69","v":622221.34036707506},62,47,null,null,null,"Wyoming",null,{"$f":"+AE69","v":9435237.9499999993},{"$f":"AP69","v":10057459.290367074},{"$f":"AZ69-AY69","v":622221.34036707506}]
[999,null,null,"Utah",null,null,null,119020599.62,119403530.43000001,119124043.83000001,120512061.25,120617561.28,120464166.31,122165760.57000001,122852360.78,123229117.25999999,124504128.27,124414126.93999998,131731779.01999998,133034584.63999999,135251634.70999998,135817150.06999999,137264834.50999999,137364749.44999999,138272843.69999999,140447947.42999998,139657056.57999995,140012828.69999996,141220474.54999995,142896189.98999998,147419557.04999998,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":138401330.19708332},null,{"$f":"AE70","v":147419557.04999998},{"$f":"AG70","v":138401330.19708332},{"$f":"+'RB FORECAST'!AJ72","v":157141367.44525039},{"$f":"+'RB FORECAST'!AG72","v":170773178.71649188},{"$f":"+'RB FORECAST'!BA72","v":179982636.09461212},{"$f":"+'RB FORECAST'!AW72","v":192896031.82905376},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR70,FALSE)","v":157141367.44525039},{"$f":"AP70-AE70","v":9721810.3952504098},63,48,null,null,null,"Utah",null,{"$f":"+AE70","v":147419557.04999998},{"$f":"AP70","v":157141367.44525039},{"$f":"AZ70-AY70","v":9721810.3952504098}]
[1000,null,null,"Total",null,null,null,127098359.5,127726126.03,127446639.43000001,128870238.79000001,128975738.82000001,128822343.85000001,130534210.15000001,131220810.36,131600623.95999999,132876071.42999999,132787691.30999999,140289980.04999998,141408149.00999999,143625199.07999998,144190728.66999999,145638413.10999998,145738328.04999998,146646422.29999998,148821526.02999997,149111978.50999996,149467750.62999997,150676066.19999996,152331427.93999997,156854794.99999997,null,{"$f":"SUM(AG69:AG70)","v":147185698.08791667},null,{"$f":"AE71","v":156854794.99999997},{"$f":"AG71","v":147185698.08791667},{"$f":"SUM(AK69:AK70)","v":167198826.73561746},{"$f":"SUM(AL69:AL70)","v":181703109.64907146},{"$f":"SUM(AM69:AM70)","v":191501996.43189055},205241883.33165056,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR71,FALSE)","v":167198826.73561746},{"$f":"SUM(AQ69:AQ70)","v":10344031.735617485},64,49,null,null,null,"Total",null,{"$f":"AI71","v":156854794.99999997},{"$f":"AP71","v":167198826.73561746},{"$f":"AZ71-AY71","v":10344031.735617489}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,50]
[1002,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,51,null,"380","Seryices"]
[1003,null,null,"Wyoming",null,null,null,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21821003.510000002,21821003.510000002,22506439.300000001,21911421.41,21911421.41,21911421.41,21911421.41,21911421.41,21911421.41,21911421.41,21911421.41,21911421.41,22204316.140000001,22204316.140000001,22190802.800000001,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":21996670.501666665},null,{"$f":"AE74","v":22190802.800000001},{"$f":"AG74","v":21996670.501666665},{"$f":"+'RB FORECAST'!AJ76","v":24338091.254592061},{"$f":"+'RB FORECAST'!AG76","v":26006712.196593329},{"$f":"+'RB FORECAST'!BA76","v":26741155.516289141},{"$f":"+'RB FORECAST'!AW76","v":27311878.793516546},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR74,FALSE)","v":24338091.254592061},{"$f":"AP74-AE74","v":2147288.4545920603},67,52,null,null,null,"Wyoming",null,{"$f":"+AE74","v":22190802.800000001},{"$f":"AP74","v":24338091.254592061},{"$f":"AZ74-AY74","v":2147288.4545920603}]
[1004,null,null,"Utah",null,null,null,420293606.25999999,420293606.25999999,420248267.95000005,420243004.20000005,420241635.58000004,420231479.81000006,420229742.12000012,420228409.76000011,420227401.60000002,420225813.03000009,420224342.8300001,419628791.87000006,420222284.49000007,420222141.74000007,420221385.42000008,420220661.70000005,420220151.02000004,420219789.01000005,420219789.01000005,420219789.01000005,420217596.93000007,420217596.93000013,420217596.93000013,420031218.00000012,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":420187398.92708349},null,{"$f":"AE75","v":420031218.00000012},{"$f":"AG75","v":420187398.92708349},{"$f":"+'RB FORECAST'!AJ77","v":460675452.14999884},{"$f":"+'RB FORECAST'!AG77","v":492259387.75457722},{"$f":"+'RB FORECAST'!BA77","v":506161053.45383692},{"$f":"+'RB FORECAST'!AW77","v":516963798.87207752},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR75,FALSE)","v":460675452.14999884},{"$f":"AP75-AE75","v":40644234.149998724},68,53,null,null,null,"Utah",null,{"$f":"+AE75","v":420031218.00000012},{"$f":"AP75","v":460675452.14999884},{"$f":"AZ75-AY75","v":40644234.149998724}]
[1005,null,null,"Total",null,null,null,441635351.98000002,441635351.98000002,441590013.67000008,441584749.92000008,441583381.30000007,441573225.53000009,441571487.84000015,441570155.48000014,441569147.32000005,442046816.54000008,442045346.34000009,442135231.17000008,442133705.9000001,442133563.1500001,442132806.8300001,442132083.11000007,442131572.43000007,442131210.42000008,442131210.42000008,442131210.42000008,442129018.34000009,442421913.07000011,442421913.07000011,442222020.80000013,null,{"$f":"SUM(AG74:AG75)","v":442184069.42875016},null,{"$f":"AE76","v":442222020.80000013},{"$f":"AG76","v":442184069.42875016},{"$f":"SUM(AK74:AK75)","v":485013543.4045909},{"$f":"SUM(AL74:AL75)","v":518266099.95117056},{"$f":"SUM(AM74:AM75)","v":532902208.97012603},544275677.6655941,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR76,FALSE)","v":485013543.4045909},{"$f":"SUM(AQ74:AQ75)","v":42791522.604590788},69,54,null,null,null,"Total",null,{"$f":"AI76","v":442222020.80000013},{"$f":"AP76","v":485013543.4045909},{"$f":"AZ76-AY76","v":42791522.604590774}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,55]
[1007,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,56,null,"381...2","Meters & Meter Installation"]
[1008,null,null,"Wyoming",null,null,null,10427173.300000001,10425125.51,10422039.49,10417682.74,10412153.699999999,10412153.699999999,10396180.92,10380867.199999999,10380867.199999999,10378409.85,10377385.949999999,11137953.870000001,10376662.050000001,10375938.16,10375938.16,10375938.16,10375938.16,10375938.16,10375938.16,10373806.26,10373806.26,10373749.42,10373749.42,10373749.42,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":10406937.834583333},null,{"$f":"AE79","v":10373749.42},{"$f":"AG79","v":10406937.834583333},{"$f":"+'RB FORECAST'!AJ81","v":11146825.951063124},{"$f":"+'RB FORECAST'!AG81","v":12450993.09232028},{"$f":"+'RB FORECAST'!BA81","v":12727309.858138317},{"$f":"+'RB FORECAST'!AW81","v":13193451.607471678},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR79,FALSE)","v":11146825.951063124},{"$f":"AP79-AE79","v":773076.53106312454},72,57,null,null,null,"Wyoming",null,{"$f":"+AE79","v":10373749.42},{"$f":"AP79","v":11146825.951063124},{"$f":"AZ79-AY79","v":773076.53106312454}]
[1009,null,null,"Utah",null,null,null,346111776.70957297,346061401.66957301,346041405.58957297,345954434.70957297,345910749.76957297,345910749.76957297,345793221.09957296,360173595.74957299,380495527.53957301,399460801.30957294,399426702.25957298,399038297.06957299,399754135.08957297,399705247.60957295,399705247.60957295,399705580.47957295,399705580.47957295,399776930.60957295,400353154.45957291,400288745.22957295,400288819.67957294,400406157.85957295,400406157.85957295,400378500.85957295,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":399983679.66082293},null,{"$f":"AE80","v":400378500.85957295},{"$f":"AG80","v":399983679.66082293},{"$f":"+'RB FORECAST'!AJ82","v":430215660.98607749},{"$f":"+'RB FORECAST'!AG82","v":480550449.66722292},{"$f":"+'RB FORECAST'!BA82","v":491214992.25269359},{"$f":"+'RB FORECAST'!AW82","v":509205896.72030401},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR80,FALSE)","v":430215660.98607749},{"$f":"AP80-AE80","v":29837160.12650454},73,58,null,null,null,"Utah",null,{"$f":"+AE80","v":400378500.85957295},{"$f":"AP80","v":430215660.98607749},{"$f":"AZ80-AY80","v":29837160.12650454}]
[1010,null,null,"Total",null,null,null,356538950.00957298,356486527.179573,356463445.07957298,356372117.44957298,356322903.46957296,356322903.46957296,356189402.01957297,370554462.94957298,390876394.739573,409839211.15957296,409804088.20957297,410176250.93957299,410130797.13957298,410081185.76957297,410081185.76957297,410081518.63957298,410081518.63957298,410152868.76957297,410729092.61957294,410662551.48957294,410662625.93957293,410779907.27957296,410779907.27957296,410752250.27957296,null,{"$f":"SUM(AG79:AG80)","v":410390617.49540627},null,{"$f":"AE81","v":410752250.27957296},{"$f":"AG81","v":410390617.49540627},{"$f":"SUM(AK79:AK80)","v":441362486.93714058},{"$f":"SUM(AL79:AL80)","v":493001442.75954318},{"$f":"SUM(AM79:AM80)","v":503942302.11083192},522399348.32777572,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR81,FALSE)","v":441362486.93714058},{"$f":"SUM(AQ79:AQ80)","v":30610236.657567665},74,59,null,null,null,"Total",null,{"$f":"AI81","v":410752250.27957296},{"$f":"AP81","v":441362486.93714058},{"$f":"AZ81-AY81","v":30610236.65756762}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,60]
[1012,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,61,null,"383...4","House Regulators & Reg Installations"]
[1013,null,null,"Wyoming",null,null,null,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,{"$f":"(SUM(T84:AD84)+(0.5*AE84)+(0.5*S84))/12","v":440052.27},null,{"$f":"AE84","v":440052.27},{"$f":"AG84","v":440052.27},{"$f":"+'RB FORECAST'!AJ86","v":440052.27},{"$f":"+'RB FORECAST'!AG86","v":440052.27},{"$f":"+'RB FORECAST'!BA86","v":440052.27},{"$f":"+'RB FORECAST'!AW86","v":440052.27},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR84,FALSE)","v":440052.27},{"$f":"AP84-AE84","v":0},77,62,null,null,null,"Wyoming",null,{"$f":"+AE84","v":440052.27},{"$f":"AP84","v":440052.27},{"$f":"AZ84-AY84","v":0}]
[1014,null,null,"Utah",null,null,null,14208303.550000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":14227942.470000004},null,{"$f":"AE85","v":14227956.720000001},{"$f":"AG85","v":14227942.470000004},{"$f":"+'RB FORECAST'!AJ87","v":14227956.720000004},{"$f":"+'RB FORECAST'!AG87","v":14227956.720000001},{"$f":"+'RB FORECAST'!BA87","v":14227956.720000004},{"$f":"+'RB FORECAST'!AW87","v":14227956.720000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR85,FALSE)","v":14227956.720000004},{"$f":"AP85-AE85","v":0},78,63,null,null,null,"Utah",null,{"$f":"+AE85","v":14227956.720000001},{"$f":"AP85","v":14227956.720000004},{"$f":"AZ85-AY85","v":0}]
[1015,null,null,"Total",null,null,null,14648355.82,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,null,{"$f":"SUM(AG84:AG85)","v":14667994.740000004},null,{"$f":"AE86","v":14668008.99},{"$f":"AG86","v":14667994.740000004},{"$f":"SUM(AK84:AK85)","v":14668008.990000004},{"$f":"SUM(AL84:AL85)","v":14668008.99},{"$f":"SUM(AM84:AM85)","v":14668008.990000004},{"$f":"SUM(AN84:AN85)","v":14668008.99},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR86,FALSE)","v":14668008.990000004},{"$f":"SUM(AQ84:AQ85)","v":0},79,64,null,null,null,"Total",null,{"$f":"AI86","v":14668008.99},{"$f":"AP86","v":14668008.990000004},{"$f":"AZ86-AY86","v":0}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,65]
[1017,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,66,null,"387","Other Equipment"]
[1018,null,null,"Wyoming",null,null,null,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,813274.52,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,null,{"$f":"(SUM(T89:AD89)+(0.5*AE89)+(0.5*S89))/12","v":227938.19541666665},null,{"$f":"AE89","v":202488.79},{"$f":"AG89","v":227938.19541666665},{"$f":"+'RB FORECAST'!AJ91","v":212858.41325760446},{"$f":"+'RB FORECAST'!AG91","v":254273.70690559314},{"$f":"+'RB FORECAST'!BA91","v":254273.70690559314},{"$f":"+'RB FORECAST'!AW91","v":254273.70690559314},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR89,FALSE)","v":212858.41325760446},{"$f":"AP89-AE89","v":10369.623257604457},82,67,null,null,null,"Wyoming",null,{"$f":"+AE89","v":202488.79},{"$f":"AP89","v":212858.41325760446},{"$f":"AZ89-AY89","v":10369.623257604457}]
[1019,null,null,"Utah",null,null,null,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3120240.1000000006,3137783.1000000006,3187430.9600000004,3188614.0400000005,3188740.4100000006,3191324.1700000004,3196093.1300000004,2817532.6700000004,3428318.4000000004,3428318.4000000004,3428318.4000000004,3428318.4000000004,3428318.4000000004,3428318.4000000004,3428318.4000000004,3722957.8500000006,3722957.8500000006,3715486.5100000007,3715688.3100000005,4039910.8000000007,null,{"$f":"(SUM(T90:AD90)+(0.5*AE90)+(0.5*S90))/12","v":3525336.7545833332},null,{"$f":"AE90","v":4039910.8000000007},{"$f":"AG90","v":3525336.7545833332},{"$f":"+'RB FORECAST'!AJ92","v":4246798.0701067923},{"$f":"+'RB FORECAST'!AG92","v":5073086.2418800574},{"$f":"+'RB FORECAST'!BA92","v":5073086.2418800583},{"$f":"+'RB FORECAST'!AW92","v":5073086.2418800574},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR90,FALSE)","v":4246798.0701067923},{"$f":"AP90-AE90","v":206887.27010679152},83,68,null,null,null,"Utah",null,{"$f":"+AE90","v":4039910.8000000007},{"$f":"AP90","v":4246798.0701067923},{"$f":"AZ90-AY90","v":206887.27010679152}]
[1020,null,null,"Total",null,null,null,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3322728.8900000006,3340271.8900000006,3389919.7500000005,3391102.8300000005,3391229.2000000007,3393812.9600000004,3398581.9200000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3925446.6400000006,3925446.6400000006,3917975.3000000007,3918177.1000000006,4242399.5900000008,null,{"$f":"SUM(AG89:AG90)","v":3753274.9499999997},null,{"$f":"AE91","v":4242399.5900000008},{"$f":"AG91","v":3753274.9499999997},{"$f":"SUM(AK89:AK90)","v":4459656.4833643967},{"$f":"SUM(AL89:AL90)","v":5327359.9487856505},{"$f":"SUM(AM89:AM90)","v":5327359.9487856515},5327359.9487856505,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR91,FALSE)","v":4459656.4833643967},{"$f":"SUM(AQ89:AQ90)","v":217256.89336439598},84,69,null,null,null,"Total",null,{"$f":"AI91","v":4242399.5900000008},{"$f":"AP91","v":4459656.4833643967},{"$f":"AZ91-AY91","v":217256.89336439595}]
[1021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,70]
[1022,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,71,null,388,"Asset Retirement Costs"]
[1023,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T94:AD94)+(0.5*AE94)+(0.5*S94))/12","v":0},null,{"$f":"AE94","v":0},{"$f":"AG94","v":0},{"$f":"+'RB FORECAST'!AJ96","v":0},{"$f":"+'RB FORECAST'!AG96","v":0},{"$f":"+'RB FORECAST'!BA96","v":0},{"$f":"+'RB FORECAST'!AW96","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR94,FALSE)","v":0},{"$f":"AP94-AE94","v":0},87,72,null,null,null,"Wyoming",null,{"$f":"+AE94","v":0},{"$f":"AP94","v":0},{"$f":"AZ94-AY94","v":0}]
[1024,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T95:AD95)+(0.5*AE95)+(0.5*S95))/12","v":0},null,{"$f":"AE95","v":0},{"$f":"AG95","v":0},{"$f":"+'RB FORECAST'!AJ97","v":0},{"$f":"+'RB FORECAST'!AG97","v":0},{"$f":"+'RB FORECAST'!BA97","v":0},{"$f":"+'RB FORECAST'!AW97","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR95,FALSE)","v":0},{"$f":"AP95-AE95","v":0},88,73,null,null,null,"Utah",null,{"$f":"+AE95","v":0},{"$f":"AP95","v":0},{"$f":"AZ95-AY95","v":0}]
[1025,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG94:AG95)","v":0},null,{"$f":"AE96","v":0},{"$f":"AG96","v":0},{"$f":"+'RB FORECAST'!AJ98","v":0},{"$f":"+'RB FORECAST'!AG98","v":0},{"$f":"+'RB FORECAST'!BA98","v":0},{"$f":"+'RB FORECAST'!AW98","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR96,FALSE)","v":0},{"$f":"AP96-AE96","v":0},89,74,null,null,null,"Total",null,{"$f":"AI96","v":0},{"$f":"AJ96","v":0},{"$f":"AZ96-AY96","v":0}]
[{"$f":"A96+1","v":1026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,75]
[1027,null,"Total Distribution Plant",null,null,null,null,{"$f":"H91+H86+H81+H76+H71+H66+H61+H50+H45+H496+H40+H35","v":2843135831.2795725},{"$f":"I91+I86+I81+I76+I71+I66+I61+I50+I45+I496+I40+I35","v":2866901419.259573},2912084488.759572,2916518638.6895723,2919458769.4895725,2925830259.9295726,2927713060.2495728,2949213042.8695726,2998910591.9495726,3071724617.4695725,3076163890.6095724,3101364169.4195728,3136667798.4195719,3194976819.2495728,3201063121.1695719,3213444935.5795722,3216358908.4995723,3230718359.9995723,3257582950.3295722,3262903938.259572,3272262791.1595726,3274668784.2595725,{"$f":"AD91+AD86+AD81+AD76+AD71+AD66+AD61+AD50+AD45+AD496+AD40+AD35","v":3284177300.799572},3330198017.569572,3330198017.569572,{"$f":"AG96+AG91+AG86+AG81+AG76+AG71+AG66+AG61+AG50+AG45+AG40+AG35","v":3230050566.7683229},null,{"$f":"AE98","v":3330198017.569572},{"$f":"AG98","v":3230050566.7683229},{"$f":"AK91+AK86+AK81+AK76+AK71+AK66+AK61+AK50+AK45+AK96+AK40+AK35","v":3805121926.257215},{"$f":"AL91+AL86+AL81+AL76+AL71+AL66+AL61+AL50+AL45+AL96+AL40+AL35","v":4079202646.0290761},{"$f":"AM91+AM86+AM81+AM76+AM71+AM66+AM61+AM50+AM45+AM96+AM40+AM35","v":4227427055.1741576},4354528987.2200127,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR98,FALSE)","v":3805121926.257215},{"$f":"AQ91+AQ86+AQ81+AQ76+AQ71+AQ66+AQ61+AQ50+AQ45+AQ96+AQ40+AQ35","v":474923908.68764281},91,76,null,null,"Total Distribution Plant",null,null,{"$f":"AI98","v":3330198017.569572},{"$f":"AP98","v":3805121926.257215},{"$f":"AZ98-AY98","v":474923908.68764305}]
[1028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,77]
[1029,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,78]
[1030,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,79,null,"389","Land & Land Rights"]
[1031,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,15124.380000000001,15216.960000000001,15216.960000000001,null,{"$f":"(SUM(T102:AD102)+(0.5*AE102)+(0.5*S102))/12","v":12333.167500000003},null,{"$f":"AE102","v":15216.960000000001},{"$f":"AG102","v":12333.167500000003},{"$f":"+'RB FORECAST'!AJ104","v":15482.261658189369},{"$f":"+'RB FORECAST'!AG104","v":15516.055175288342},{"$f":"+'RB FORECAST'!BA104","v":15516.055175288346},{"$f":"+'RB FORECAST'!AW104","v":15516.055175288342},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR102,FALSE)","v":15482.261658189369},{"$f":"AP102-AE102","v":265.30165818936803},95,80,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE102","v":15216.960000000001},{"$f":"AP102","v":15482.261658189369},{"$f":"AZ102-AY102","v":265.30165818936803}]
[1032,null,null,"Utah",null,null,null,3908373.1599999997,3908373.1599999997,3908373.16,4809875.1900000004,6071281.5500000007,6070676.5500000007,6072779.4400000004,6073110.4900000002,6084867.9700000007,6095891.120000001,6097920.4600000009,7799843.3200000003,8248515.9199999999,9757950.9299999997,9761873.9499999993,9768639.5699999984,9769709.0699999984,9773606.5699999984,9773606.5699999984,9773606.5699999984,9773606.5699999984,9774391.6099999975,9774629.1099999975,9783463.4699999969,null,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":9561815.8195833322},null,{"$f":"AE103","v":9783463.4699999969},{"$f":"AG103","v":9561815.8195833322},{"$f":"+'RB FORECAST'!AJ105","v":9954034.2726718914},{"$f":"+'RB FORECAST'!AG105","v":9975761.1905359477},{"$f":"+'RB FORECAST'!BA105","v":9975761.1905359477},{"$f":"+'RB FORECAST'!AW105","v":9975761.1905359477},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR103,FALSE)","v":9954034.2726718914},{"$f":"AP103-AE103","v":170570.80267189443},96,81,null,null,null,"Distribution - Utah",null,{"$f":"+AE103","v":9783463.4699999969},{"$f":"AP103","v":9954034.2726718914},{"$f":"AZ103-AY103","v":170570.80267189443}]
[1033,null,null,"Total",null,null,null,3919957.1799999997,3919957.1799999997,3919957.18,4821459.21,6082865.5700000003,6082260.5700000003,6084363.46,6084694.5099999998,6096451.9900000002,6107475.1400000006,6109504.4800000004,7811427.3399999999,8260099.9399999995,9769534.9499999993,9773457.9699999988,9780223.589999998,9781293.089999998,9785190.589999998,9785190.589999998,9785190.589999998,9785190.589999998,9789515.9899999984,9789846.0699999984,9798680.4299999978,null,{"$f":"SUM(AG102:AG103)","v":9574148.9870833326},null,{"$f":"AE104","v":9798680.4299999978},{"$f":"AG104","v":9574148.9870833326},{"$f":"SUM(AK102:AK103)","v":9969516.5343300812},{"$f":"SUM(AL102:AL103)","v":9991277.2457112353},{"$f":"SUM(AM102:AM103)","v":9991277.2457112353},9991277.2457112353,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR104,FALSE)","v":9969516.5343300812},{"$f":"AP104-AE104","v":170836.10433008336},97,82,null,null,null,"Total",null,{"$f":"AI104","v":9798680.4299999978},{"$f":"AP104","v":9969516.5343300812},{"$f":"AZ104-AY104","v":170836.10433008336}]
[1034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,83]
[1035,"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,84,null,"390","Structures & Improyements"]
[1036,null,null,"Wyoming",null,null,null,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,6303175.4400000004,6303175.4400000004,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6321488.3300000001,6343806.3499999996,6343806.3499999996,6343806.3499999996,{"$f":"(SUM(T107:AD107)+(0.5*AE107)+(0.5*S107))/12","v":6321988.9712499985},null,{"$f":"AE107","v":6343806.3499999996},{"$f":"AG107","v":6321988.9712499985},{"$f":"+'RB FORECAST'!AJ109","v":6486729.1538246078},{"$f":"+'RB FORECAST'!AG109","v":6619153.3970738268},{"$f":"+'RB FORECAST'!BA109","v":6689071.7623369778},{"$f":"+'RB FORECAST'!AW109","v":6753854.1928619007},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR107,FALSE)","v":6486729.1538246078},{"$f":"AP107-AE107","v":142922.80382460821},100,85,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE107","v":6343806.3499999996},{"$f":"AP107","v":6486729.1538246078},{"$f":"AZ107-AY107","v":142922.80382460821}]
[1037,null,null,"Utah",null,null,null,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.619999982,41119046.619999923,41287529.579999998,41289567.559999935,41289567.55999995,42729487.719999932,42729487.719999932,44901661.139999926,44954970.05999992,44956579.519999929,44957153.329999931,45029463.009999931,45128469.199999914,45204988.149999931,45194621.079999946,45196129.379999936,47084815.039999977,47143463.309999965,47143463.309999965,{"$f":"(SUM(T108:AD108)+(0.5*AE108)+(0.5*S108))/12","v":45022901.095416598},null,{"$f":"AE108","v":47143463.309999965},{"$f":"AG108","v":45022901.095416598},{"$f":"+'RB FORECAST'!AJ110","v":48205582.105329782},{"$f":"+'RB FORECAST'!AG110","v":49189681.730781652},{"$f":"+'RB FORECAST'!BA110","v":49709274.181373768},{"$f":"+'RB FORECAST'!AW110","v":50190699.364944264},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR108,FALSE)","v":48205582.105329782},{"$f":"AP108-AE108","v":1062118.7953298166},101,86,null,null,null,"Distribution - Utah",null,47143463.309999965,{"$f":"AP108","v":48205582.105329782},{"$f":"AZ108-AY108","v":1062118.7953298166}]
[1038,null,null,"General",null,null,null,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.99000001,53849849.990000069,53849849.989999987,53849849.990000054,53849849.990000039,53849849.990000062,53849849.990000062,53849849.990000069,53849849.990000077,53849849.990000062,53849849.990000062,53849849.990000069,53849849.990000084,53849849.990000069,53849849.990000062,53849849.990000069,53849849.990000032,53849849.990000039,53849849.990000039,53849849.990000062,null,{"$f":"AE109","v":53849849.990000039},{"$f":"AG109","v":53849849.990000062},{"$f":"+'RB FORECAST'!AJ111","v":55063060.343765832},{"$f":"+'RB FORECAST'!AG111","v":56187152.921719432},{"$f":"+'RB FORECAST'!BA111","v":56780659.922601722},{"$f":"+'RB FORECAST'!AW111","v":57330570.177310988},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR109,FALSE)","v":55063060.343765832},{"$f":"AP109-AE109","v":1213210.3537657931},102,87,null,null,null,"General",null,53849849.990000039,{"$f":"AP109","v":55063060.343765832},{"$f":"AZ109-AY109","v":1213210.3537657931}]
[1039,null,null,"Total",null,null,null,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,101046830.18999998,101048868.16999999,101048868.16999999,102882513.14999999,102882513.14999999,{"$f":"SUM(U107:U108,U109)","v":105072999.45999999},{"$f":"SUM(V107:V108,V109)","v":105126308.38},105127917.83999999,105128491.64999999,105200801.33,105299807.52,105376326.47,105365959.40000001,105367467.7,107278471.38000001,107337119.65000001,107337119.65000001,{"$f":"SUM(AG107:AG109)","v":105194740.05666666},null,{"$f":"SUM(AI107:AI109)","v":107337119.65000001},{"$f":"SUM(AJ107:AJ109)","v":105194740.05666666},{"$f":"SUM(AK107:AK109)","v":109755371.60292022},{"$f":"SUM(AL107:AL109)","v":111995988.04957491},{"$f":"SUM(AM107:AM109)","v":113179005.86631247},114275123.73511715,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR110,FALSE)","v":109755371.60292022},{"$f":"AP110-AE110","v":2418251.9529202133},103,88,null,null,null,"Total",null,{"$f":"AI110","v":107337119.65000001},{"$f":"AP110","v":109755371.60292022},{"$f":"AZ110-AY110","v":2418251.9529202133}]
[1040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,89]
[1041,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,90,null,"391","Office Furniture & Equipment"]
[1042,null,null,"Wyoming",null,null,null,105660.72,105660.72,105660.72,105660.72,105660.72,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,131774.12,170984.29,170984.29,209578.64958333329,{"$f":"(SUM(T113:AD113)+(0.5*AE113)+(0.5*S113))/12","v":136675.39125000002},null,{"$f":"AE113","v":170984.29},{"$f":"AG113","v":136675.39125000002},{"$f":"+'RB FORECAST'!AJ115","v":196670.74795257198},{"$f":"+'RB FORECAST'!AG115","v":204171.23883830704},{"$f":"+'RB FORECAST'!BA115","v":231583.15705539461},{"$f":"+'RB FORECAST'!AW115","v":239587.48537218344},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR113,FALSE)","v":196670.74795257198},{"$f":"AP113-AE113","v":25686.457952571975},106,91,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE113","v":170984.29},{"$f":"AP113","v":196670.74795257198},{"$f":"AZ113-AY113","v":25686.457952571975}]
[1043,null,null,"Utah",null,null,null,8202772.7299999809,8202989.7299999809,7958333.4499999871,10127976.47999998,10586349.419999978,10252713.859999983,10252833.240000008,10253265.440000003,9863013.3900000062,11384248.92,12577416.579999989,13897427.259999996,13991870.269999994,14450175.950000001,14197984.779999999,14196554.789999997,14199325.51,13969895.099999996,13990154.969999993,13987587.490000011,13971660.370000007,13969048.39000001,14063733.320000011,14101584.700000014,13379359.43,{"$f":"(SUM(T114:AD114)+(0.5*AE114)+(0.5*S114))/12","v":14082291.410000002},null,{"$f":"AE114","v":14101584.700000014},{"$f":"AG114","v":14082291.410000002},{"$f":"+'RB FORECAST'!AJ116","v":16220023.548745612},{"$f":"+'RB FORECAST'!AG116","v":16838611.417354893},{"$f":"+'RB FORECAST'!BA116","v":19099354.123762209},{"$f":"+'RB FORECAST'!AW116","v":19759494.969016507},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR114,FALSE)","v":16220023.548745612},{"$f":"AP114-AE114","v":2118438.8487455975},107,92,null,null,null,"Distribution - Utah",null,{"$f":"+AE114","v":14101584.700000014},{"$f":"AP114","v":16220023.548745612},{"$f":"AZ114-AY114","v":2118438.8487455975}]
[1044,null,null,"General",null,null,null,37225231.359999999,37225231.359999999,36382456.719999999,36435228.840000004,36435228.840000004,35994434.539999999,35994434.539999977,35994434.539999984,32352568.369999982,33312363.489999987,33312363.489999995,31969020.839999989,31969453.25999999,31969779.099999987,31476469.139999993,31476469.139999993,31476469.139999989,31476469.139999989,31453642.519999992,31453642.519999977,31453642.519999985,31453642.519999985,31453642.519999985,31453642.519999985,48612278.257499993,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":31568721.09999999},null,{"$f":"AE115","v":31453642.519999985},{"$f":"AG115","v":31568721.09999999},{"$f":"+'RB FORECAST'!AJ117","v":36178829.062256046},{"$f":"+'RB FORECAST'!AG117","v":37558591.840721995},{"$f":"+'RB FORECAST'!BA117","v":42601187.721242629},{"$f":"+'RB FORECAST'!AW117","v":44073634.584571354},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR115,FALSE)","v":36178829.062256046},{"$f":"AP115-AE115","v":4725186.542256061},108,93,null,null,null,"General",null,{"$f":"+AE115","v":31453642.519999985},{"$f":"AP115","v":36178829.062256046},{"$f":"AZ115-AY115","v":4725186.542256061}]
[1045,null,null,"Total",null,null,null,45533664.80999998,45533881.80999998,44446450.889999986,46668866.039999984,47127238.979999982,46316967.659999982,46317087.039999984,46317519.239999987,42285401.019999988,44766431.669999987,45959599.329999983,45998222.219999984,46093097.649999984,46551729.169999987,45806228.039999992,45804798.04999999,45807568.769999988,45578138.359999985,45575571.609999985,45573004.129999988,45557077.00999999,45554465.029999994,45688360.129999995,45726211.509999998,null,{"$f":"SUM(AG113:AG115)","v":45787687.90124999},null,{"$f":"AE116","v":45726211.509999998},{"$f":"AG116","v":45787687.90124999},{"$f":"SUM(AK113:AK115)","v":52595523.358954228},{"$f":"SUM(AL113:AL115)","v":54601374.496915191},{"$f":"SUM(AM113:AM115)","v":61932125.002060235},64072717.03896004,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR116,FALSE)","v":52595523.358954228},{"$f":"AP116-AE116","v":6869311.8489542305},109,94,null,null,null,"Total",null,{"$f":"AI116","v":45726211.509999998},{"$f":"AP116","v":52595523.358954228},{"$f":"AZ116-AY116","v":6869311.8489542305}]
[1046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,95]
[1047,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,96,null,"392","Transportation Equipment"]
[1048,null,null,"Wyoming",null,null,null,2561461.7599999998,2561461.7599999998,2561461.7599999998,2560884.11,2562306.62,2562306.62,2562306.62,2562306.62,2563729.13,2563729.13,2563729.13,2563729.13,2563729.13,2563729.13,2563729.13,2563729.13,2596495.7999999998,2596495.7999999998,2596495.7999999998,2605635.92,2605635.92,2598164.58,2770303.92,2782873.8,null,{"$f":"(SUM(T119:AD119)+(0.5*AE119)+(0.5*S119))/12","v":2608120.4770833338},null,{"$f":"AE119","v":2782873.8},{"$f":"AG119","v":2608120.4770833338},{"$f":"+'RB FORECAST'!AJ121","v":3059628.6979954247},{"$f":"+'RB FORECAST'!AG121","v":3648696.2569394517},{"$f":"+'RB FORECAST'!BA121","v":3781669.9007089413},{"$f":"+'RB FORECAST'!AW121","v":4064701.7830949211},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR119,FALSE)","v":3059628.6979954247},{"$f":"AP119-AE119","v":276754.89799542492},112,97,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE119","v":2782873.8},{"$f":"AP119","v":3059628.6979954247},{"$f":"AZ119-AY119","v":276754.89799542492}]
[1049,null,null,"Utah",null,null,null,47203477.040000007,47203477.040000007,47203477.040000007,46888667.770000003,46712113.110000007,46664974.190000005,46642611.220000006,46642611.220000006,46541779,46541779,46813928.110000007,49188998.610000007,49620518.850000009,49810328.030000009,49778901.390000008,50544959.710000008,50649765.690000013,50483006.280000016,50506644.110000014,51076476.330000013,51197002.150000013,51197342.920000017,52605291.860000014,54010546.800000019,null,{"$f":"(SUM(T120:AD120)+(0.5*AE120)+(0.5*S120))/12","v":50755834.16875001},null,{"$f":"AE120","v":54010546.800000019},{"$f":"AG120","v":50755834.16875001},{"$f":"+'RB FORECAST'!AJ122","v":59381858.776242428},{"$f":"+'RB FORECAST'!AG122","v":70814594.590819493},{"$f":"+'RB FORECAST'!BA122","v":73395372.49385573},{"$f":"+'RB FORECAST'!AW122","v":78888509.383318737},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR120,FALSE)","v":59381858.776242428},{"$f":"AP120-AE120","v":5371311.9762424082},113,98,null,null,null,"Distribution - Utah",null,{"$f":"+AE120","v":54010546.800000019},{"$f":"AP120","v":59381858.776242428},{"$f":"AZ120-AY120","v":5371311.9762424082}]
[1050,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":0},null,{"$f":"AE121","v":0},{"$f":"AG121","v":0},{"$f":"+'RB FORECAST'!AJ123","v":0},{"$f":"+'RB FORECAST'!AG123","v":0},{"$f":"+'RB FORECAST'!BA123","v":0},{"$f":"+'RB FORECAST'!AW123","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR121,FALSE)","v":0},{"$f":"AP121-AE121","v":0},114,99,null,null,null,"General",null,{"$f":"+AE121","v":0},{"$f":"AP121","v":0},{"$f":"AZ121-AY121","v":0}]
[1051,null,null,"Total",null,null,null,49764938.800000004,49764938.800000004,49764938.800000004,49449551.880000003,49274419.730000004,49227280.810000002,49204917.840000004,49204917.840000004,49105508.130000003,49105508.130000003,49377657.24000001,51752727.74000001,52184247.980000012,52374057.160000011,52342630.520000011,53108688.840000011,53246261.49000001,53079502.080000013,53103139.910000011,53682112.250000015,53802638.070000015,53795507.500000015,55375595.780000016,56793420.600000016,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":53363954.645833336},null,{"$f":"AE122","v":56793420.600000016},{"$f":"AG122","v":53363954.645833336},{"$f":"SUM(AK119:AK121)","v":62441487.474237852},{"$f":"SUM(AL119:AL121)","v":74463290.847758949},{"$f":"SUM(AM119:AM121)","v":77177042.394564673},82953211.166413665,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR122,FALSE)","v":62441487.474237852},{"$f":"AP122-AE122","v":5648066.8742378354},{"$f":"+AR121+1","v":115},{"$f":"+AS121+1","v":100},null,null,null,"Total",null,{"$f":"AI122","v":56793420.600000016},{"$f":"AP122","v":62441487.474237852},{"$f":"AZ122-AY122","v":5648066.8742378354}]
[1052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,101]
[1053,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,102,null,"393","Stores Equipment"]
[1054,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T125:AD125)+(0.5*AE125)+(0.5*S125))/12","v":12371.89},null,{"$f":"AE125","v":12371.89},{"$f":"AG125","v":12371.89},{"$f":"+'RB FORECAST'!AJ127","v":12371.89},{"$f":"+'RB FORECAST'!AG127","v":12371.89},{"$f":"+'RB FORECAST'!BA127","v":12371.89},{"$f":"+'RB FORECAST'!AW127","v":12371.89},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR125,FALSE)","v":12371.89},{"$f":"AP125-AE125","v":0},118,103,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE125","v":12371.89},{"$f":"AP125","v":12371.89},{"$f":"AZ125-AY125","v":0}]
[1055,null,null,"Utah",null,null,null,52487.309999999256,52487.309999999256,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":52487.310000000019},null,{"$f":"AE126","v":52487.310000000005},{"$f":"AG126","v":52487.310000000019},{"$f":"+'RB FORECAST'!AJ128","v":52487.310000000019},{"$f":"+'RB FORECAST'!AG128","v":52487.310000000005},{"$f":"+'RB FORECAST'!BA128","v":52487.310000000019},{"$f":"+'RB FORECAST'!AW128","v":52487.310000000005},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR126,FALSE)","v":52487.310000000019},{"$f":"AP126-AE126","v":0},119,104,null,null,null,"Distribution - Utah",null,{"$f":"+AE126","v":52487.310000000005},{"$f":"AP126","v":52487.310000000019},{"$f":"AZ126-AY126","v":0}]
[1056,null,null,"Total",null,null,null,64859.199999999255,64859.199999999255,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(AG125:AG126)","v":64859.200000000019},null,{"$f":"AE127","v":64859.200000000004},{"$f":"AG127","v":64859.200000000019},{"$f":"SUM(AK125:AK126)","v":64859.200000000019},{"$f":"SUM(AL125:AL126)","v":64859.200000000004},{"$f":"SUM(AM125:AM126)","v":64859.200000000019},64859.200000000004,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR127,FALSE)","v":64859.200000000019},{"$f":"AP127-AE127","v":0},120,105,null,null,null,"Total",null,{"$f":"AI127","v":64859.200000000004},{"$f":"AP127","v":64859.200000000019},{"$f":"AZ127-AY127","v":0}]
[1057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,106]
[1058,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,107,null,"394","Tools, Shop & Garage Equipment"]
[1059,null,null,"Wyoming",null,null,null,2260217.5299999998,2260217.5299999998,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2513731.9,2043782.89,2072756.65,2021831.37,2021831.37,2021831.37,2021831.37,2021831.37,2021831.37,2028650.6,2028650.6,2101916.3199999998,2101916.3199999998,null,{"$f":"(SUM(T130:AD130)+(0.5*AE130)+(0.5*S130))/12","v":2059547.4491666669},null,{"$f":"AE130","v":2101916.3199999998},{"$f":"AG130","v":2059547.4491666669},{"$f":"+'RB FORECAST'!AJ132","v":2030768.3802692124},{"$f":"+'RB FORECAST'!AG132","v":2807430.9327347227},{"$f":"+'RB FORECAST'!BA132","v":2775880.9925311282},{"$f":"+'RB FORECAST'!AW132","v":3120285.3024995709},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR130,FALSE)","v":2030768.3802692124},{"$f":"AP130-AE130","v":-71147.939730787417},123,108,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE130","v":2101916.3199999998},{"$f":"AP130","v":2030768.3802692124},{"$f":"AZ130-AY130","v":-71147.939730787417}]
[1060,null,null,"Utah",null,null,null,28390112.019999996,28373762.019999996,26534874.57,26534874.57,26534874.57,26354118.170000002,26354118.170000002,26354118.170000002,26256058.98,26256058.98,26256058.98,27236031.220000003,27817511.68,27925377.870000001,27020231.449999999,27020231.460000001,27037313.970000003,26909488.060000002,26953705.200000003,27004990.440000001,27046421.420000002,27100779.040000003,29228787.430000003,29855735.660000004,null,{"$f":"(SUM(T131:AD131)+(0.5*AE131)+(0.5*S131))/12","v":27467560.12166667},null,{"$f":"AE131","v":29855735.660000004},{"$f":"AG131","v":27467560.12166667},{"$f":"+'RB FORECAST'!AJ133","v":28845146.389083635},{"$f":"+'RB FORECAST'!AG133","v":39876904.239192143},{"$f":"+'RB FORECAST'!BA133","v":39428767.143607222},{"$f":"+'RB FORECAST'!AW133","v":44320705.010373749},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR131,FALSE)","v":28845146.389083635},{"$f":"AP131-AE131","v":-1010589.2709163688},124,109,null,null,null,"Distribution - Utah",null,{"$f":"+AE131","v":29855735.660000004},{"$f":"AP131","v":28845146.389083635},{"$f":"AZ131-AY131","v":-1010589.2709163688}]
[1061,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":0},null,{"$f":"AE132","v":0},{"$f":"AG132","v":0},{"$f":"+'RB FORECAST'!AJ134","v":0},{"$f":"+'RB FORECAST'!AG134","v":0},{"$f":"+'RB FORECAST'!BA134","v":0},{"$f":"+'RB FORECAST'!AW134","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR132,FALSE)","v":0},{"$f":"AP132-AE132","v":0},125,110,null,null,null,"General",null,{"$f":"+AE132","v":0},{"$f":"AP132","v":0},{"$f":"AZ132-AY132","v":0}]
[1062,null,null,"Total",null,null,null,30650329.549999997,30633979.549999997,28576021.559999999,28576021.559999999,28576021.559999999,28395265.16,28395265.16,28395265.16,28297205.969999999,28297205.969999999,28297205.969999999,29749763.120000001,29861294.57,29998134.52,29042062.82,29042062.830000002,29059145.340000004,28931319.430000003,28975536.570000004,29026821.810000002,29075072.020000003,29129429.640000004,31330703.750000004,31957651.980000004,null,{"$f":"SUM(AG130:AG132)","v":29527107.570833337},null,{"$f":"AE133","v":31957651.980000004},{"$f":"AG133","v":29527107.570833337},{"$f":"SUM(AK130:AK132)","v":30875914.769352846},{"$f":"SUM(AL130:AL132)","v":42684335.171926863},{"$f":"SUM(AM130:AM132)","v":42204648.13613835},47440990.312873319,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR133,FALSE)","v":30875914.769352846},{"$f":"AP133-AE133","v":-1081737.2106471583},126,111,null,null,null,"Total",null,{"$f":"AI133","v":31957651.980000004},{"$f":"AP133","v":30875914.769352846},{"$f":"AZ133-AY133","v":-1081737.2106471583}]
[1063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,112]
[1064,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,113,null,"395","Laboratory Equipment"]
[1065,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T136:AD136)+(0.5*AE136)+(0.5*S136))/12","v":0},null,{"$f":"AE136","v":0},{"$f":"AG136","v":0},{"$f":"+'RB FORECAST'!AJ138","v":0},{"$f":"+'RB FORECAST'!AG138","v":0},{"$f":"+'RB FORECAST'!BA138","v":0},{"$f":"+'RB FORECAST'!AW138","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR136,FALSE)","v":0},{"$f":"AP136-AE136","v":0},129,114,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE136","v":0},{"$f":"AP136","v":0},{"$f":"AZ136-AY136","v":0}]
[1066,null,null,"Utah",null,null,null,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,0,null,{"$f":"(SUM(T137:AD137)+(0.5*AE137)+(0.5*S137))/12","v":3.486396356796225E-12},null,{"$f":"AE137","v":0},{"$f":"AG137","v":3.486396356796225E-12},{"$f":"+'RB FORECAST'!AJ139","v":0},{"$f":"+'RB FORECAST'!AG139","v":0},{"$f":"+'RB FORECAST'!BA139","v":0},{"$f":"+'RB FORECAST'!AW139","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR137,FALSE)","v":0},{"$f":"AP137-AE137","v":0},130,115,null,null,null,"Distribution - Utah",null,{"$f":"+AE137","v":0},{"$f":"AP137","v":0},{"$f":"AZ137-AY137","v":0}]
[1067,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":0},null,{"$f":"AE138","v":0},{"$f":"AG138","v":0},{"$f":"+'RB FORECAST'!AJ140","v":0},{"$f":"+'RB FORECAST'!AG140","v":0},{"$f":"+'RB FORECAST'!BA140","v":0},{"$f":"+'RB FORECAST'!AW140","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR138,FALSE)","v":0},{"$f":"AP138-AE138","v":0},131,116,null,null,null,"General",null,0,{"$f":"AP138","v":0},{"$f":"AZ138-AY138","v":0}]
[1068,null,null,"Total",null,null,null,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,0,null,{"$f":"SUM(AG136:AG138)","v":3.486396356796225E-12},null,{"$f":"AE139","v":0},{"$f":"AG139","v":3.486396356796225E-12},{"$f":"SUM(AK136:AK138)","v":0},{"$f":"SUM(AL136:AL138)","v":0},{"$f":"SUM(AM136:AM138)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR139,FALSE)","v":0},{"$f":"AP139-AE139","v":0},132,117,null,null,null,"Total",null,{"$f":"AI139","v":0},{"$f":"AJ139","v":3.486396356796225E-12},{"$f":"AZ139-AY139","v":3.486396356796225E-12}]
[1069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,118]
[1070,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,119,null,"396","Power Operated Equipment"]
[1071,null,null,"Wyoming",null,null,null,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1335842.48,1335842.48,1288724.19,1291000.1099999999,1291000.1099999999,1291000.1099999999,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,null,{"$f":"(SUM(T142:AD142)+(0.5*AE142)+(0.5*S142))/12","v":1291293.1533333331},null,{"$f":"AE142","v":1291370.27},{"$f":"AG142","v":1291293.1533333331},{"$f":"+'RB FORECAST'!AJ144","v":1290540.4701262915},{"$f":"+'RB FORECAST'!AG144","v":1276482.769317847},{"$f":"+'RB FORECAST'!BA144","v":1275613.5298841323},{"$f":"+'RB FORECAST'!AW144","v":1260887.6805833187},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR142,FALSE)","v":1290540.4701262915},{"$f":"AP142-AE142","v":-829.7998737085145},135,120,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE142","v":1291370.27},{"$f":"AP142","v":1290540.4701262915},{"$f":"AZ142-AY142","v":-829.7998737085145}]
[1072,null,null,"Utah",null,null,null,15065672.920000002,15065672.920000002,15065672.920000002,15004741.350000001,15004741.350000001,15004741.350000001,15004741.350000001,15125236.300000001,15125236.300000001,15125304.870000001,15114770.910000002,15390703.180000002,15390703.180000002,15390703.180000002,15390786.870000001,15390565.610000001,15390565.610000001,15178306.790000001,15178306.790000001,15186011.130000001,15186011.130000001,15186011.130000001,16634519.48,16622667.09,null,{"$f":"(SUM(T143:AD143)+(0.5*AE143)+(0.5*S143))/12","v":15459098.002916666},null,16622667.09,15459098.002916666,{"$f":"+'RB FORECAST'!AJ145","v":16611985.810298568},{"$f":"+'RB FORECAST'!AG145","v":16431033.463773202},{"$f":"+'RB FORECAST'!BA145","v":16419844.513505561},{"$f":"+'RB FORECAST'!AW145","v":16230291.682507729},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR143,FALSE)","v":16611985.810298568},{"$f":"AP143-AE143","v":-10681.279701432213},136,121,null,null,null,"Distribution - Utah",null,{"$f":"+AE143","v":16622667.09},{"$f":"AP143","v":16611985.810298568},{"$f":"AZ143-AY143","v":-10681.279701432213}]
[1073,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ146","v":0},{"$f":"+'RB FORECAST'!AG146","v":0},{"$f":"+'RB FORECAST'!BA146","v":0},{"$f":"+'RB FORECAST'!AW146","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR144,FALSE)","v":0},{"$f":"AP144-AE144","v":0},137,122,null,null,null,"General",null,{"$f":"+AE144","v":0},{"$f":"AP144","v":0},{"$f":"AZ144-AY144","v":0}]
[1074,null,null,"Total",null,null,null,16409805.820000002,16409805.820000002,16409805.820000002,16348874.250000002,16348874.250000002,16348874.250000002,16348874.250000002,16469369.200000001,16461078.780000001,16461147.350000001,16403495.100000001,16681703.290000001,16681703.290000001,16681703.290000001,16682157.140000001,16681935.880000001,16681935.880000001,16469677.060000001,16469677.060000001,16477381.4,16477381.4,16477381.4,17925889.75,17914037.359999999,null,{"$f":"SUM(AG142:AG144)","v":16750391.156249998},null,17914037.359999999,16750391.156249998,{"$f":"SUM(AK142:AK144)","v":17902526.280424859},{"$f":"SUM(AL142:AL144)","v":17707516.233091049},{"$f":"SUM(AM142:AM144)","v":17695458.043389693},17491179.363091048,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR145,FALSE)","v":17902526.280424859},{"$f":"AP145-AE145","v":-11511.079575140029},138,123,null,null,null,"Total",null,{"$f":"AI145","v":17914037.359999999},{"$f":"AP145","v":17902526.280424859},{"$f":"AZ145-AY145","v":-11511.079575140029}]
[1075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,139,124]
[1076,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,140,125,null,"397","Communication Equipment"]
[1077,null,null,"Wyoming",null,null,null,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,null,{"$f":"(SUM(T148:AD148)+(0.5*AE148)+(0.5*S148))/12","v":3108904.31},null,3108904.31,3108904.31,{"$f":"+'RB FORECAST'!AJ150","v":3229793.579509635},{"$f":"+'RB FORECAST'!AG150","v":3457117.3408022085},{"$f":"+'RB FORECAST'!BA150","v":3826125.4666047213},{"$f":"+'RB FORECAST'!AW150","v":4520019.2707877737},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR148,FALSE)","v":3229793.579509635},{"$f":"AP148-AE148","v":120889.26950963493},141,126,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE148","v":3108904.31},{"$f":"AP148","v":3229793.579509635},{"$f":"AZ148-AY148","v":120889.26950963493}]
[1078,null,null,"Utah",null,null,null,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,13435153.300000003,13435153.300000003,13443819.140000002,13443996.300000003,13443996.300000003,13463709.920000002,13463709.920000002,13463709.920000002,13463709.920000002,13463709.920000002,13463709.920000002,13494590.600000001,13505291.240000002,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":13459503.119166667},null,13505291.240000002,13459503.119166667,{"$f":"+'RB FORECAST'!AJ151","v":14030442.428239202},{"$f":"+'RB FORECAST'!AG151","v":15017952.269617513},{"$f":"+'RB FORECAST'!BA151","v":16620948.602717744},{"$f":"+'RB FORECAST'!AW151","v":19635270.363918446},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR149,FALSE)","v":14030442.428239202},{"$f":"AP149-AE149","v":525151.18823920004},142,127,null,null,null,"Distribution - Utah",null,{"$f":"+AE149","v":13505291.240000002},{"$f":"AP149","v":14030442.428239202},{"$f":"AZ149-AY149","v":525151.18823920004}]
[1079,null,null,"Total",null,null,null,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,16544057.610000003,16544057.610000003,16552723.450000003,16552900.610000003,16552900.610000003,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16603494.910000002,16614195.550000003,null,{"$f":"SUM(AG148:AG149)","v":16568407.429166667},null,16614195.550000003,16568407.429166667,{"$f":"SUM(AK148:AK149)","v":17260236.007748839},{"$f":"SUM(AL148:AL149)","v":18475069.61041972},{"$f":"SUM(AM148:AM149)","v":20447074.069322467},24155289.634706222,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR150,FALSE)","v":17260236.007748839},{"$f":"AP150-AE150","v":646040.45774883591},143,128,null,null,null,"Total",null,{"$f":"AI150","v":16614195.550000003},{"$f":"AP150","v":17260236.007748839},{"$f":"AZ150-AY150","v":646040.45774883591}]
[1080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,129]
[1081,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,130,null,"398","Miscellaneous Equipment"]
[1082,null,null,"Wyoming",null,null,null,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,29100.45,29100.45,29100.45,29100.45,29100.45,22603.606250000001,{"$f":"(SUM(T153:AD153)+(0.5*AE153)+(0.5*S153))/12","v":22603.606250000001},null,{"$f":"AE153","v":29100.45},{"$f":"AG153","v":22603.606250000001},{"$f":"+'RB FORECAST'!AJ155","v":29100.45},{"$f":"+'RB FORECAST'!AG155","v":29100.45},{"$f":"+'RB FORECAST'!BA155","v":29100.45},{"$f":"+'RB FORECAST'!AW155","v":29100.45},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR153,FALSE)","v":29100.45},{"$f":"AP153-AE153","v":0},146,131,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE153","v":29100.45},{"$f":"AP153","v":29100.45},{"$f":"AZ153-AY153","v":0}]
[1083,null,null,"Utah",null,null,null,5189841.0099999988,5189841.0099999988,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5191796.8899999997,5897671.7899999991,7874629.3299999991,7877329.9299999988,7878650.1599999992,7885545.7199999988,7886213.4099999992,7886213.4099999992,7886213.4099999992,7922710.9699999988,8333284.9799999986,8488266.1399999987,8523912.6799999978,8724880.5599999987,7979520.5262499982,{"$f":"(SUM(T154:AD154)+(0.5*AE154)+(0.5*S154))/12","v":7979520.5262499982},null,{"$f":"AE154","v":8724880.5599999987},{"$f":"AG154","v":7979520.5262499982},{"$f":"+'RB FORECAST'!AJ156","v":8724880.5600000005},{"$f":"+'RB FORECAST'!AG156","v":8724880.5599999987},{"$f":"+'RB FORECAST'!BA156","v":8724880.5600000005},{"$f":"+'RB FORECAST'!AW156","v":8724880.5599999987},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR154,FALSE)","v":8724880.5600000005},{"$f":"AP154-AE154","v":0},147,132,null,null,null,"Distribution - Utah",null,{"$f":"+AE154","v":8724880.5599999987},{"$f":"AP154","v":8724880.5600000005},{"$f":"AZ154-AY154","v":0}]
[1084,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(T155:AD155)+(0.5*AE155)+(0.5*S155))/12","v":0},null,{"$f":"AE155","v":0},{"$f":"AG155","v":0},{"$f":"+'RB FORECAST'!AJ157","v":0},{"$f":"+'RB FORECAST'!AG157","v":0},{"$f":"+'RB FORECAST'!BA157","v":0},{"$f":"+'RB FORECAST'!AW157","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR155,FALSE)","v":0},{"$f":"AP155-AE155","v":0},148,133,null,null,null,"General",null,{"$f":"+AE155","v":0},{"$f":"AP155","v":0},{"$f":"AZ155-AY155","v":0}]
[1085,null,null,"Total",null,null,null,5208546.5099999988,5208546.5099999988,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5210502.3899999997,5916377.2899999991,7893334.8299999991,7896035.4299999988,7897355.6599999992,7904251.2199999988,7904918.9099999992,7904918.9099999992,7904918.9099999992,7951811.419999999,8362385.4299999988,8517366.589999998,8553013.1299999971,8753981.0099999979,8002124.1324999984,{"$f":"SUM(AG153:AG155)","v":8002124.1324999984},null,{"$f":"AE156","v":8753981.0099999979},{"$f":"AG156","v":8002124.1324999984},{"$f":"SUM(AK153:AK155)","v":8753981.0099999998},{"$f":"SUM(AL153:AL155)","v":8753981.0099999979},{"$f":"SUM(AM153:AM155)","v":8753981.0099999998},8753981.0099999979,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR156,FALSE)","v":8753981.0099999998},{"$f":"AP156-AE156","v":0},149,134,null,null,null,"Total",null,{"$f":"AI156","v":8753981.0099999979},{"$f":"AP156","v":8753981.0099999998},{"$f":"AZ156-AY156","v":0}]
[1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,135]
[1087,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,136,null,"393","Stores Equipment"]
[1088,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":0},null,{"$f":"AE159","v":0},{"$f":"AG159","v":0},{"$f":"+'RB FORECAST'!AJ161","v":0},{"$f":"+'RB FORECAST'!AG161","v":0},{"$f":"+'RB FORECAST'!BA161","v":0},{"$f":"+'RB FORECAST'!AW161","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR159,FALSE)","v":0},{"$f":"AP159-AE159","v":0},152,137,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE159","v":0},{"$f":"AP159","v":0},{"$f":"AZ159-AY159","v":0}]
[1089,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":0},null,{"$f":"AE160","v":0},{"$f":"AG160","v":0},{"$f":"+'RB FORECAST'!AJ162","v":0},{"$f":"+'RB FORECAST'!AG162","v":0},{"$f":"+'RB FORECAST'!BA162","v":0},{"$f":"+'RB FORECAST'!AW162","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR160,FALSE)","v":0},{"$f":"AP160-AE160","v":0},153,138,null,null,null,"Distribution - Utah",null,{"$f":"+AE160","v":0},{"$f":"AP160","v":0},{"$f":"AZ160-AY160","v":0}]
[{"$f":"A160+1","v":1090},null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG159:AG160)","v":0},null,{"$f":"AE161","v":0},{"$f":"AG161","v":0},{"$f":"SUM(AK159:AK160)","v":0},{"$f":"SUM(AL159:AL160)","v":0},{"$f":"SUM(AM159:AM160)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR161,FALSE)","v":0},{"$f":"AP161-AE161","v":0},154,139,null,null,null,"Total",null,{"$f":"AI161","v":0},{"$f":"AJ161","v":0},{"$f":"AZ161-AY161","v":0}]
[1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,140]
[1092,null,"Total General Plant",null,null,null,null,{"$f":"H156+H150+H145+H139+H133+H127+H122+H116+H110+H104+H161","v":267524296.88999999},{"$f":"I156+I150+I145+I139+I133+I127+I122+I116+I110+I104+I161","v":267508163.88999999},264362774.97999999,267110373.66999999,268655020.81999999,267616249.17999998,267596108.47999999,267717366.67999998,263659729.57999998,266153889.93000001,267565539.66999996,277401650.95999998,280465208.21999997,284961776.63,283287960.34000003,284067638.05999994,284247088.56,283587021.19,283751315.59999996,284510121.5,285063177.34999996,285268607.28000003,292610234.10000002,294960157.29000002,null,{"$f":"AG161+AG156+AG150+AG145+AG139+AG133+AG127+AG122+AG116+AG110+AG104","v":284833421.07958335},null,{"$f":"AI156+AI150+AI145+AI139+AI133+AI127+AI122+AI116+AI110+AI104+AI161","v":294960157.29000002},{"$f":"AJ156+AJ150+AJ145+AJ139+AJ133+AJ127+AJ122+AJ116+AJ110+AJ104+AJ161","v":284833421.07958335},{"$f":"AK156+AK150+AK145+AK139+AK133+AK127+AK122+AK116+AK110+AK104+AK161","v":309619416.23796892},{"$f":"AL156+AL150+AL145+AL139+AL133+AL127+AL122+AL116+AL110+AL104+AL161","v":338737691.86539793},{"$f":"AM156+AM150+AM145+AM139+AM133+AM127+AM122+AM116+AM110+AM104+AM161","v":351445470.96749914},369198628.70687264,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR163,FALSE)","v":309619416.23796892},{"$f":"AP163-AE163","v":14659258.9479689},156,141,null,null,"Total General Plant",null,null,{"$f":"AI163","v":294960157.29000002},{"$f":"AP163","v":309619416.23796892},{"$f":"AZ163-AY163","v":14659258.9479689}]
[1093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,142]
[1094,101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,143]
[1095,null,null,"Production",null,null,null,79968136,79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,80517022.469999999,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T166:AD166)+(0.5*AE166)+(0.5*S166))/12","v":80013876.539166674},null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":80013876.539166674},79968136,79968136,79968136,79968136,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR166,FALSE)","v":79968136},{"$f":"AP166-AE166","v":0},159,144,null,"101",null,"Production",null,{"$f":"+AE166","v":79968136},{"$f":"AP166","v":79968136},{"$f":"AZ166-AY166","v":0}]
[1096,null,null,"Distribution - Wyoming",null,null,null,97025156.840000004,97280596.450000003,97295235.799999997,97317063.890000001,97572775.549999997,97572350.079999998,97793138.329999998,102135497.39,102142599.51000001,102699332.48,102953084.46000001,106317046.59999999,103182969.94,103595240.39999999,103664625.56999999,103908298.47,104008305.97999999,104008305.97999999,104008305.97999999,105948624.16000001,106084706.7,106378214.31,106347011,106333527.33,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":104788324.62124999},null,{"$f":"AI15+AI43+AI48+AI56+AI64+AI69+AI74+AI79+AI84+AI89+AI94+AI38+AI33","v":106333527.33},{"$f":"AJ15+AJ43+AJ48+AJ56+AJ64+AJ69+AJ74+AJ79+AJ84+AJ89+AJ94+AJ38+AJ33","v":104788324.62124999},116074298.927882,124506780.46789196,129079272.80068126,133210848.30700004,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR167,FALSE)","v":116074298.927882},{"$f":"AP167-AE167","v":9740771.5978820026},160,145,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE167","v":106333527.33},{"$f":"AP167","v":116074298.927882},{"$f":"AZ167-AY167","v":9740771.5978820026}]
[1097,null,null,"Distribution - Utah",null,null,null,2746180300.3995724,2769690448.7695723,2814858878.9195719,2819271200.759572,2821955619.8995724,2828327535.8095722,2829989547.8795724,2848284992.6395726,2897985173.5395722,2970935967.5095725,2975128673.8595724,2997168497.9695721,3035606203.6295724,3093605531.2295718,3099622447.9795718,3111760589.489572,3114574554.8995719,3128934006.3995719,3155798596.7295718,3159179266.4795713,3168402036.839572,3170514522.3295727,3180054242.1795716,3226088442.6195717,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":3127473372.373322},null,{"$f":"AI16+AI44+AI49+AI60+AI65+AI70+AI75+AI80+AI85+AI90+AI95+AI39+AI34","v":3226088442.6195717},{"$f":"AJ16+AJ44+AJ49+AJ60+AJ65+AJ70+AJ75+AJ80+AJ85+AJ90+AJ95+AJ39+AJ34","v":3127473372.373322},3693443521.2292757,3959402036.8211193,4103053953.6334119,4226024310.1729469,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR168,FALSE)","v":3693443521.2292757},{"$f":"AP168-AE168","v":467355078.60970402},161,146,null,null,null,"Distribution - Utah",null,{"$f":"+AE168","v":3226088442.6195717},{"$f":"AP168","v":3693443521.2292757},{"$f":"AZ168-AY168","v":467355078.60970402}]
[1098,null,null,"General",null,null,null,267524296.88999996,267508163.88999996,264362774.97999996,267110373.66999993,268655020.81999999,267616249.17999995,267596108.47999993,267717366.67999995,263659729.57999992,266153889.92999992,267565539.66999993,277401650.95999998,280465208.21999997,284961776.63,283287960.34000003,284067638.05999994,284247088.56,283587021.19,283751315.59999996,284510121.5,285063177.34999996,285268607.28000003,292610234.10000002,294960157.29000002,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":284833421.07958335},null,{"$f":"AI163","v":294960157.29000002},{"$f":"AJ163","v":284833421.07958335},309619416.23796892,338737691.86539793,351445470.96749914,369198628.70687264,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR169,FALSE)","v":309619416.23796892},{"$f":"AP169-AE169","v":14659258.9479689},162,147,null,null,null,"General",null,{"$f":"+AE169","v":294960157.29000002},{"$f":"AP169","v":309619416.23796892},{"$f":"AZ169-AY169","v":14659258.9479689}]
[1099,null,null,"Gas Plant in Seryice",null,null,null,3190697890.1295724,3214447345.1095719,3256485025.6995721,3264030725.339572,3268515503.2895727,3273484271.069572,3275346930.6895723,3298105992.7095723,3343755638.6295719,3419757325.9195724,3425615433.9895725,3460855331.529572,3499222517.7895722,3562679570.7295718,3566543169.8895721,3579704662.0195718,3582798085.4395719,3596497469.569572,3623526354.3095717,3629606148.1395712,3639518056.8895717,3642129479.9195728,3658979623.2795715,3707350263.2395716,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":3597108994.6133218},null,{"$f":"SUM(AI166:AI169)","v":3707350263.2395716},{"$f":"SUM(AJ166:AJ169)","v":3597108994.6133218},{"$f":"SUM(AK166:AK169)","v":4199105372.3951268},{"$f":"SUM(AL166:AL169)","v":4502614645.1544094},{"$f":"SUM(AM166:AM169)","v":4663546833.4015923},4808401923.18682,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR170,FALSE)","v":4199105372.3951268},{"$f":"AP170-AE170","v":491755109.15555525},163,148,null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY166:AY169)","v":3707350263.2395716},{"$f":"AP170","v":4199105372.3951268},{"$f":"AZ170-AY170","v":491755109.15555525}]
[1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,149]
[1101,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,150,null,105,"Gas Plant Held For Future Use"]
[1102,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T173:AD173)+(0.5*AE173)+(0.5*S173))/12","v":0},null,{"$f":"AE173","v":0},{"$f":"AG173","v":0},{"$f":"+'RB FORECAST'!AJ175","v":0},{"$f":"+'RB FORECAST'!AG175","v":0},{"$f":"+'RB FORECAST'!BA175","v":0},{"$f":"+'RB FORECAST'!AW175","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR173,FALSE)","v":0},{"$f":"AP173-AE173","v":0},166,151,null,null,null,"Distribution - Utah",null,{"$f":"+AE173","v":0},{"$f":"AP173","v":0},{"$f":"AZ173-AY173","v":0}]
[1103,null,null,"Total",null,null,null,{"$f":"SUM(H173)","v":0},{"$f":"SUM(I173)","v":0},{"$f":"SUM(J173)","v":0},{"$f":"SUM(K173)","v":0},{"$f":"SUM(L173)","v":0},{"$f":"SUM(M173)","v":0},{"$f":"SUM(N173)","v":0},{"$f":"SUM(O173)","v":0},{"$f":"SUM(P173)","v":0},{"$f":"SUM(Q173)","v":0},{"$f":"SUM(R173)","v":0},{"$f":"SUM(S173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":0},null,{"$f":"AE174","v":0},{"$f":"AG174","v":0},{"$f":"SUM(AK173)","v":0},{"$f":"SUM(AL173)","v":0},{"$f":"SUM(AM173)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR174,FALSE)","v":0},{"$f":"AP174-AE174","v":0},167,152,null,null,null,"Total",null,{"$f":"SUM(AY173)","v":0},{"$f":"AP174","v":0},{"$f":"AZ174-AY174","v":0}]
[1104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,153]
[1105,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,154,null,106,"Complete Construction Not Yet Classified"]
[1106,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":0},null,{"$f":"AE177","v":0},{"$f":"AG177","v":0},{"$f":"+'RB FORECAST'!AJ179","v":0},{"$f":"+'RB FORECAST'!AG179","v":0},{"$f":"+'RB FORECAST'!BA179","v":0},{"$f":"+'RB FORECAST'!AW179","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR177,FALSE)","v":0},{"$f":"AP177-AE177","v":0},170,155,null,null,null,"Production",null,{"$f":"+AE177","v":0},{"$f":"AP177","v":0},{"$f":"AZ177-AY177","v":0}]
[1107,null,null,"Distribution - Wyoming",null,null,null,2097454.38,2037566.14,1646474.16,1893187.74,2435754.14,2703850.74,3026964.24,2293491.5499999998,3265179.64,3066168.37,3138173.41,3134024.2,3634140.93,4472958.26,4809771.2200000007,4746754.26,4761029.66,3998672.0700000003,4346474.74,3891877.2500000005,4351003.1099999994,4295503.1100000003,4498773.53,4820684.4799999986,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":4315359.373333334},null,{"$f":"AE178","v":4820684.4799999986},{"$f":"AG178","v":4315359.373333334},{"$f":"+'RB FORECAST'!AJ180","v":2155980.9324895488},{"$f":"+'RB FORECAST'!AG180","v":0},{"$f":"+'RB FORECAST'!BA180","v":0},{"$f":"+'RB FORECAST'!AW180","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR178,FALSE)","v":2155980.9324895488},{"$f":"AP178-AE178","v":-2664703.5475104498},171,156,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE178","v":4820684.4799999986},{"$f":"AP178","v":2155980.9324895488},{"$f":"AZ178-AY178","v":-2664703.5475104498}]
[1108,null,null,"Distribution - Utah",null,null,null,273525862.94,258522404.92000005,222287274.77000001,228665660.27000001,245122375.29000005,250450349.57000002,256017427.02000001,135405259.19000003,149135181.53000006,156728086.37000003,179612601.59000003,206640270.82000002,180761159.94999999,129771719.45,136974032.97000003,146479182.01000005,174018202.27000001,171603655.01000002,160220195.93000001,170753665.65000001,178697305.61000001,253702153.80999997,264272798.98999998,419708103.70999998,null,{"$f":"(SUM(T179:AD179)+(0.5*AE179)+(0.5*S179))/12","v":190035688.24291667},null,{"$f":"AE179","v":419708103.70999998},{"$f":"AG179","v":190035688.24291667},{"$f":"+'RB FORECAST'!AJ181","v":187708337.38741311},{"$f":"+'RB FORECAST'!AG181","v":0},{"$f":"+'RB FORECAST'!BA181","v":0},{"$f":"+'RB FORECAST'!AW181","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR179,FALSE)","v":187708337.38741311},{"$f":"AP179-AE179","v":-231999766.32258686},172,157,null,null,null,"Distribution - Utah",null,{"$f":"+AE179","v":419708103.70999998},{"$f":"AP179","v":187708337.38741311},{"$f":"AZ179-AY179","v":-231999766.32258686}]
[1109,null,null,"General",null,null,null,5161771.04,5251727.67,5446879.8300000001,6846141.9900000002,6010370.0300000003,6020397.96,6059551.2999999998,5955841.3099999996,5902224.3899999997,6720289.3199999994,7200678.5,18782504.52,17230051.580000002,14293606.27,14431800.669999998,14577034.920000002,14564084.420000002,14569062.15,15681908.509999998,15474032.73,15449749.789999999,15451274.279999999,17471039.940000001,22044944.930000003,null,{"$f":"(SUM(T180:AD180)+(0.5*AE180)+(0.5*S180))/12","v":15800614.165416667},null,{"$f":"AE180","v":22044944.930000003},{"$f":"AG180","v":15800614.165416667},{"$f":"+'RB FORECAST'!AJ182","v":9859280.5905567538},{"$f":"+'RB FORECAST'!AG182","v":0},{"$f":"+'RB FORECAST'!BA182","v":0},{"$f":"+'RB FORECAST'!AW182","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR180,FALSE)","v":9859280.5905567538},{"$f":"AP180-AE180","v":-12185664.33944325},173,158,null,null,null,"General",null,{"$f":"+AE180","v":22044944.930000003},{"$f":"AP180","v":9859280.5905567538},{"$f":"AZ180-AY180","v":-12185664.33944325}]
[1110,null,null,"Total",null,null,null,280785088.36000001,265811698.73000002,229380628.76000002,237404990.00000003,253568499.46000004,259174598.27000004,265103942.56000003,143654592.05000004,158302585.56000003,166514544.06000003,189951453.50000003,228556799.54000002,201625352.46000001,148538283.98000002,156215604.86000001,165802971.19000006,193343316.35000002,190171389.23000002,180248579.18000001,190119575.63,198498058.51000002,273448931.19999999,286242612.45999998,446573733.12,null,{"$f":"(SUM(T181:AD181)+(0.5*AE181)+(0.5*S181))/12","v":210151661.78166667},null,{"$f":"AE181","v":446573733.12},{"$f":"AG181","v":210151661.78166667},{"$f":"SUM(AK177:AK180)","v":199723598.9104594},{"$f":"SUM(AL177:AL180)","v":0},{"$f":"SUM(AM177:AM180)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR181,FALSE)","v":199723598.9104594},{"$f":"AP181-AE181","v":-246850134.20954061},174,159,null,null,null,"Total",null,{"$f":"SUM(AY177:AY180)","v":446573733.12},{"$f":"AP181","v":199723598.9104594},{"$f":"AZ181-AY181","v":-246850134.20954061}]
[1111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,160]
[1112,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,161,null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1113,null,null,"Production",null,null,null,-71234109.359999999,-71303758.75,-71373554.260000005,-71443467.950000003,-71513382.799999997,-71572680.349999994,-71641946.469999999,-71711214.159999996,-71780483.099999994,-71849768.280000001,-71919083.469999999,-71988400.25,-72058263.719999999,-72112568.129999995,-72165239.780000001,-72219000.489999995,-72277346.560000002,-72335916.260000005,-72397633.75,-72460658.510000005,-72525282.510000005,-72589919.739999995,-72654580.310000002,-72717773.239999995,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":-72345791.375416666},null,{"$f":"AE184","v":-72717773.239999995},{"$f":"AG184","v":-72345791.375416666},{"$f":"+'RB FORECAST'!AJ186","v":-73082459.73499997},{"$f":"+'RB FORECAST'!AG186","v":-73447146.229999945},{"$f":"+'RB FORECAST'!BA186","v":-73811832.72499992},{"$f":"+'RB FORECAST'!AW186","v":-74176519.219999894},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR184,FALSE)","v":-73082459.73499997},{"$f":"AP184-AE184","v":-364686.49499997497},177,162,null,null,null,"Production",null,{"$f":"+AE184","v":-72717773.239999995},{"$f":"AP184","v":-73082459.73499997},{"$f":"AZ184-AY184","v":-364686.49499997497}]
[1114,null,null,"Distribution - Wyoming",null,null,null,-33484933.219999999,-33639978.880000003,-33778561.109999999,-33906876.469999999,-34043745.560000002,-34185939.909999996,-34309431.409999996,-34432630.630000003,-34561543.469999999,-34686346.299999997,-34827291.130000003,-34967074.590000004,-35107255.93,-35247834.399999999,-35391185.780000001,-35534537.93,-35676542.850000001,-35819841.82,-35964403.729999997,-36107625.219999999,-36251048.710000001,-36396748.979999997,-36532830.5,-36665842.43,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-35820526.196666665},null,{"$f":"AE185","v":-36665842.43},{"$f":"AG185","v":-35820526.196666665},{"$f":"+'RB FORECAST'!AJ187","v":-38602676.434654184},{"$f":"+'RB FORECAST'!AG187","v":-41083808.059204139},{"$f":"+'RB FORECAST'!BA187","v":-43358577.37290474},{"$f":"+'RB FORECAST'!AW187","v":-45812876.571623139},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR185,FALSE)","v":-38602676.434654184},{"$f":"AP185-AE185","v":-1936834.004654184},178,163,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE185","v":-36665842.43},{"$f":"AP185","v":-38602676.434654184},{"$f":"AZ185-AY185","v":-1936834.004654184}]
[1115,null,null,"Distribution - Utah",null,null,null,-619611182.55999994,-624133894.07000005,-628695472.44000006,-631885135.47000003,-636527707.75,-641236226.20000005,-647049843.94000006,-651480502.23000002,-650700537.57000005,-654647118.5,-658556615.42999995,-662612593.79999995,-667010000.45000005,-671450640.89999998,-675887096.57000005,-680342558.57000005,-684905792.24000001,-689453326.44000006,-693992204.08000004,-698567131.17999995,-703244948.94000006,-707927383.92999995,-712687233.72000003,-717536550.57000005,null,{"$f":"(SUM(T186:AD186)+(0.5*AE186)+(0.5*S186))/12","v":-689628574.10041678},null,{"$f":"AE186","v":-717536550.57000005},{"$f":"AG186","v":-689628574.10041678},{"$f":"+'RB FORECAST'!AJ188","v":-751465249.47022104},{"$f":"+'RB FORECAST'!AG188","v":-798969057.68568683},{"$f":"+'RB FORECAST'!BA188","v":-843207174.37634516},{"$f":"+'RB FORECAST'!AW188","v":-890936662.23815632},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR186,FALSE)","v":-751465249.47022104},{"$f":"AP186-AE186","v":-33928698.90022099},{"$f":"+AR185+1","v":179},{"$f":"+AS185+1","v":164},null,null,null,"Distribution - Utah",null,{"$f":"+AE186","v":-717536550.57000005},{"$f":"AP186","v":-751465249.47022104},{"$f":"AZ186-AY186","v":-33928698.90022099}]
[1116,null,null,"General",null,null,null,-132489969.17,-133452424.34999999,-131207859.03,-131741111.69,-132488560.76000001,-132284708.11,-133174676.98,-134057872.01000001,-130724449.28,-131586083.81999999,-132290488.61,-131023257.56999999,-131975755.13,-132917581.97,-132141677.90000001,-133073195.75,-134246968.41999999,-134590671.06999999,-135754652.77000001,-136922227.09,-138085144.56,-139249899.16999999,-140363381.41999999,-141576794.11000001,null,{"$f":"(SUM(T187:AD187)+(0.5*AE187)+(0.5*S187))/12","v":-135468431.75750002},null,{"$f":"AE187","v":-141576794.11000001},{"$f":"AG187","v":-135468431.75750002},{"$f":"+'RB FORECAST'!AJ189","v":-148443047.09550688},{"$f":"+'RB FORECAST'!AG189","v":-157861430.96466747},{"$f":"+'RB FORECAST'!BA189","v":-166602060.32545626},{"$f":"+'RB FORECAST'!AW189","v":-176032519.7163384},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR187,FALSE)","v":-148443047.09550688},{"$f":"AP187-AE187","v":-6866252.9855068624},180,165,null,null,null,"General",null,{"$f":"+AE187","v":-141576794.11000001},{"$f":"AP187","v":-148443047.09550688},{"$f":"AZ187-AY187","v":-6866252.9855068624}]
[1117,null,null,"Total",null,null,null,-856820194.30999994,-862530056.05000007,-865055446.84000003,-868976591.57999992,-874573396.87,-879279554.57000005,-886175898.80000007,-891682219.02999997,-887767013.42000008,-892769316.9000001,-897593478.63999999,-900591326.21000004,-906151275.23000002,-911728625.39999998,-915585200.03000009,-921169292.74000001,-927106650.06999993,-932199755.59000015,-938108894.33000004,-944057642,-950106424.72000003,-956163951.81999993,-962238025.94999993,-968496960.35000002,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":-933263323.42999995},null,{"$f":"AE188","v":-968496960.35000002},{"$f":"AG188","v":-933263323.42999995},{"$f":"SUM(AK184:AK187)","v":-1011593432.7353821},{"$f":"SUM(AL184:AL187)","v":-1071361442.9395584},{"$f":"SUM(AM184:AM187)","v":-1126979644.799706},-1186958577.7461176,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR188,FALSE)","v":-1011593432.7353821},{"$f":"AP188-AE188","v":-43096472.385382056},181,166,null,null,null,"Total",null,{"$f":"SUM(AY184:AY187)","v":-968496960.35000002},{"$f":"AP188","v":-1011593432.7353821},{"$f":"AZ188-AY188","v":-43096472.385382056}]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,167]
[1119,111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,168,null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1120,null,null,"Production",null,null,null,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"(SUM(T191:AD191)+(0.5*AE191)+(0.5*S191))/12","v":-6150276.6599999992},null,{"$f":"AE191","v":-6150276.6600000001},{"$f":"AG191","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AJ193","v":-6514963.1549999975},{"$f":"+'RB FORECAST'!AG193","v":-6879649.6499999948},{"$f":"+'RB FORECAST'!BA193","v":-6879649.6499999939},{"$f":"+'RB FORECAST'!AW193","v":-6879649.6499999948},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR191,FALSE)","v":-6514963.1549999975},{"$f":"AP191-AE191","v":-364686.49499999732},184,169,null,null,null,"Production",null,{"$f":"+AE191","v":-6150276.6600000001},{"$f":"AP191","v":-6514963.1549999975},{"$f":"AZ191-AY191","v":-364686.49499999732}]
[1121,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T192:AD192)+(0.5*AE192)+(0.5*S192))/12","v":-10883.08},null,{"$f":"AE192","v":-10883.08},{"$f":"AG192","v":-10883.08},{"$f":"+'RB FORECAST'!AJ194","v":-225421.65725774469},{"$f":"+'RB FORECAST'!AG194","v":-282738.65659564093},{"$f":"+'RB FORECAST'!BA194","v":-282738.65659564087},{"$f":"+'RB FORECAST'!AW194","v":-282738.65659564093},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR192,FALSE)","v":-225421.65725774469},{"$f":"AP192-AE192","v":-214538.57725774471},185,170,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE192","v":-10883.08},{"$f":"AP192","v":-225421.65725774469},{"$f":"AZ192-AY192","v":-214538.57725774471}]
[1122,null,null,"Distribution - Utah",null,null,null,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,{"$f":"(SUM(T193:AD193)+(0.5*AE193)+(0.5*S193))/12","v":-58742.889999999992},null,{"$f":"AE193","v":-58742.89},{"$f":"AG193","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AJ195","v":-275530.24159499031},{"$f":"+'RB FORECAST'!AG195","v":-336011.97796970094},{"$f":"+'RB FORECAST'!BA195","v":-336011.97796970094},{"$f":"+'RB FORECAST'!AW195","v":-336011.97796970094},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR193,FALSE)","v":-275530.24159499031},{"$f":"AP193-AE193","v":-216787.35159499029},186,171,null,null,null,"Distribution - Utah",null,{"$f":"+AE193","v":-58742.89},{"$f":"AP193","v":-275530.24159499031},{"$f":"AZ193-AY193","v":-216787.35159499029}]
[1123,null,null,"General",null,null,null,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-15192.12,-24755.08,-41829.74,-59394.03,-77263.33,-96023.82,-114784.31,-133560.72,-152337.13,-171113.54,-189896.92,-214057.84,-238235.4,-334750.53999999998,-358938.39,-383126.24,-416180.38,null,{"$f":"(SUM(T194:AD194)+(0.5*AE194)+(0.5*S194))/12","v":-219462.22541666662},null,{"$f":"AE194","v":-416180.38},{"$f":"AG194","v":-219462.22541666662},{"$f":"+'RB FORECAST'!AJ196","v":-649762.53823299194},{"$f":"+'RB FORECAST'!AG196","v":-733879.88166399801},{"$f":"+'RB FORECAST'!BA196","v":-733879.88166399777},{"$f":"+'RB FORECAST'!AW196","v":-733879.88166399801},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR194,FALSE)","v":-649762.53823299194},{"$f":"AP194-AE194","v":-233582.15823299193},187,172,null,null,null,"General",null,{"$f":"+AE194","v":-416180.38},{"$f":"AP194","v":-649762.53823299194},{"$f":"AZ194-AY194","v":-233582.15823299193}]
[1124,null,null,"Total",null,null,null,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6235094.75,-6244657.71,-6261732.3700000001,-6279296.6600000001,-6297165.96,-6315926.4500000002,-6334686.9399999995,-6353463.3499999996,-6372239.7599999998,-6391016.1699999999,-6409799.5499999998,-6433960.4699999997,-6458138.0300000003,-6554653.1699999999,-6578841.0199999996,-6603028.8700000001,-6636083.0099999998,null,{"$f":"(SUM(T195:AD195)+(0.5*AE195)+(0.5*S195))/12","v":-6439364.8554166667},null,{"$f":"AE195","v":-6636083.0099999998},{"$f":"AG195","v":-6439364.8554166667},{"$f":"SUM(AK191:AK194)","v":-7665677.5920857247},{"$f":"SUM(AL191:AL194)","v":-8232280.1662293347},{"$f":"SUM(AM191:AM194)","v":-8232280.1662293328},-8232280.1662293347,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR195,FALSE)","v":-7665677.5920857247},{"$f":"AP195-AE195","v":-1029594.5820857249},188,173,null,null,null,"Total",null,{"$f":"SUM(AY191:AY194)","v":-6636083.0099999998},{"$f":"AP195","v":-7665677.5920857247},{"$f":"AZ195-AY195","v":-1029594.5820857249}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,174]
[1126,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,175,null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,106289.77,-9612.81,-9612.4599999999991,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,27718.61,280285.5,79366.34,33897.83,74764.47,75198.009999999995,75348.37,106681.97,152376.70000000001,156683.75,164329.35999999999,168038.65,170196.72,null,{"$f":"(SUM(T198:AD198)+(0.5*AE198)+(0.5*S198))/12","v":122160.71791666665},null,{"$f":"AE198","v":170196.72},{"$f":"AG198","v":122160.71791666665},{"$f":"+'RB FORECAST'!AJ200","v":169482.19866012226},{"$f":"+'RB FORECAST'!AG200","v":168767.67732024449},{"$f":"+'RB FORECAST'!BA200","v":167708.51819408074},{"$f":"+'RB FORECAST'!AW200","v":167338.63464048904},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR198,FALSE)","v":169482.19866012226},{"$f":"AP198-AE198","v":-714.52133987774141},191,null,null,null,null,"Production",null,{"$f":"+AE198","v":170196.72},{"$f":"AP198","v":169482.19866012226},{"$f":"AZ198-AY198","v":-714.52133987774141}]
[null,null,null,"Distribution - Wyoming",null,null,null,-6213857.3399999999,-6276496.9699999997,-6326830.1900000004,-6375932.4000000004,-6422654.4500000002,-6475024.71,-6318503.9699999997,-7168484.1399999997,-6537424.9299999997,-6485488.7699999996,-6528994.2400000002,-6567428.0899999999,-6599454.7699999996,-6638425.4199999999,-6651462.7400000002,-6692607.5800000001,-6748948.1699999999,-6794498.5499999998,-6835906.4900000002,-6883324.5199999996,-6834655.3600000003,-6870275,-6919596.8099999996,-6972733.9800000004,null,-6769936.3704166664,null,{"$f":"AE199","v":-6972733.9800000004},{"$f":"AG199","v":-6769936.3704166664},{"$f":"+'RB FORECAST'!AJ201","v":-6943460.987982288},{"$f":"+'RB FORECAST'!AG201","v":-6914187.9959645793},{"$f":"+'RB FORECAST'!BA201","v":-6870795.6507464722},{"$f":"+'RB FORECAST'!AW201","v":-6855642.0119291563},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR199,FALSE)","v":-6943460.987982288},{"$f":"AP199-AE199","v":29272.992017712444},192,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE199","v":-6972733.9800000004},{"$f":"AP199","v":-6943460.987982288},{"$f":"AZ199-AY199","v":29272.992017712444}]
[null,null,null,"Distribution - Utah",null,null,null,-167769026.19,-167331261.74000001,-167382501.81999999,-168741435.91,-170093562.06,-170102537.25,-171346558.41999999,-177538645.88999999,-177318626.68000001,-177553523.25,-173062572.31999999,-173080221.69999999,-174070481.03999999,-175264196.44999999,-175452583.18000001,-176357668.75,-177407771.88999999,-177495137.71000001,-178698166.81999999,-179672850.25999999,-176986964.43000001,-177684428.16999999,-178622822.59999999,-178918736.16999999,null,-176976045.85291669,null,{"$f":"AE200","v":-178918736.16999999},{"$f":"AG200","v":-176976045.85291669},{"$f":"+'RB FORECAST'!AJ202","v":-178167597.98650607},{"$f":"+'RB FORECAST'!AG202","v":-177416459.80301213},{"$f":"+'RB FORECAST'!BA202","v":-176303022.29225308},{"$f":"+'RB FORECAST'!AW202","v":-175914183.43602425},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR200,FALSE)","v":-178167597.98650607},{"$f":"AP200-AE200","v":751138.18349391222},193,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE200","v":-178918736.16999999},{"$f":"AP200","v":-178167597.98650607},{"$f":"AZ200-AY200","v":751138.18349391222}]
[null,null,null,"General",null,null,null,-238116642.91,-237665528.93000001,-237214414.97,-236763301.02999997,-236310085.03,-235736788.65000001,-234427936.53999999,-233942554.47,-233344647.41000003,-232513034.71000001,-231352249.96000001,-245606164.88999999,-245146063.59,-244681049.32999998,-228414288.55000001,-228271122,-227728916.50999999,-227170542.60999998,-227065406.15000001,-226530785.15000001,-225974991.53,-225389659.90000001,-225516131.09,-224639108.58000001,null,-230584299.42875004,null,{"$f":"AE201","v":-224639108.58000001},{"$f":"AG201","v":-230584299.42875004},{"$f":"+'RB FORECAST'!AJ203","v":-223696026.73417172},{"$f":"+'RB FORECAST'!AG203","v":-222752944.88834342},{"$f":"+'RB FORECAST'!BA203","v":-221354982.80102584},{"$f":"+'RB FORECAST'!AW203","v":-220866781.19668683},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR201,FALSE)","v":-223696026.73417172},{"$f":"AP201-AE201","v":943081.84582829475},194,null,null,null,null,"General",null,{"$f":"+AE201","v":-224639108.58000001},{"$f":"AP201","v":-223696026.73417172},{"$f":"AZ201-AY201","v":943081.84582829475}]
[null,null,null,"Total",null,null,null,-411993236.66999996,-411282900.45000005,-410933359.44,-411890282.14999998,-412835914.35000002,-412323963.42000002,-412102611.74000001,-418659297.30999994,-417210311.83000004,-416561659.54000002,-410953429.33000004,-425226096.06999993,-425535713.89999998,-426504304.86000001,-410484436.63999999,-411246633.86000001,-411810438.55999994,-411384830.5,-412492797.49000001,-412934583.23000002,-409639927.57000005,-409780033.70999998,-410890511.85000002,-410360382.00999999,null,-414208120.93416673,null,{"$f":"AE202","v":-410360382.00999999},{"$f":"AG202","v":-414208120.93416673},{"$f":"SUM(AK198:AK201)","v":-408637603.50999999},{"$f":"SUM(AL198:AL201)","v":-406914825.00999987},{"$f":"SUM(AM198:AM201)","v":-404361092.22583127},-403469268.00999975,{"$f":"AE202+AE195+AE188-AN188-AN195-AN202","v":213166700.5523468},{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR202,FALSE)","v":-408637603.50999999},{"$f":"AP202-AE202","v":1722778.5},195,null,null,null,null,"Total",null,{"$f":"SUM(AY198:AY201)","v":-410360382.00999999},{"$f":"AP202","v":-408637603.50999999},{"$f":"AZ202-AY202","v":1722778.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197]
[{"$f":"+A197+1","v":1127},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR205,FALSE)","v":0},null,198,{"$f":"+AS197+1","v":176},null,"System Net Utility Plant"]
[{"$f":"+A205+1","v":1128},null,"Production",null,null,null,null,{"$f":"H166+H177+H184+H191+H198","v":2690039.7500000005},2504487.7799999998,2434692.6199999945,2728729.5999999926,2658814.7499999986,2235566.1800000058,2166300.060000001,2097032.3700000034,2027763.4300000058,1958478.2499999986,1889163.060000001,{"$f":"S166+S177+S184+S191+S198","v":1857177.7},2039881.120000001,2333544.0200000033,1686517.3899999987,1673623.3200000052,1615710.7899999975,1557291.4499999946,1526907.5599999998,1509577.5299999944,1449260.5799999945,1392268.9600000051,1331317.6799999974,1270282.8200000052,null,{"$f":"AG166+AG177+AG184+AG191+AG198","v":1639969.2216666751},null,{"$f":"AE206","v":1270282.8200000052},{"$f":"AG206","v":1639969.2216666751},{"$f":"AK166+AK177+AK184+AK191+AK198","v":540195.30866015516},-189892.20267969486,-555637.85680583259,-920694.23535940028,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR206,FALSE)","v":540195.30866015516},{"$f":"AP206-AE206","v":-730087.51133985003},199,177,null,null,"Production",null,null,{"$f":"AY166+AY177+AY184+AY191+AY198","v":1270282.8200000052},{"$f":"AP206","v":540195.30866015516},{"$f":"AZ206-AY206","v":-730087.51133985003}]
[1129,null,"Distribution - Wyoming",null,null,null,null,59412937.579999998,59390803.660000004,58825435.579999998,58916559.68,59531246.599999994,59604353.119999997,60181284.109999999,62816991.090000004,64297927.670000009,64582782.700000018,64724089.420000009,67905685.039999992,65099517.090000004,66171055.75999999,66420865.18999999,66417024.140000015,66332961.539999992,65381754.599999994,65543587.419999979,66838668.590000018,67339122.659999996,67395810.359999999,67382474.140000001,67504752.319999993,null,66502338.347499989,null,{"$f":"AE207","v":67504752.319999993},{"$f":"AG207","v":66502338.347499989},72458720.780477315,76226045.756127596,78567161.120434403,80259591.066852093,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR207,FALSE)","v":72458720.780477315},{"$f":"AP207-AE207","v":4953968.4604773223},200,178,null,null,"Distribution - Wyoming",null,null,{"$f":"AY167+AY178+AY185+AY192+AY199","v":67504752.319999993},{"$f":"AP207","v":72458720.780477315},{"$f":"AZ207-AY207","v":4953968.4604773223}]
[1130,null,"Distribution - Utah",null,null,null,null,{"$f":"H168+H179+H186+H193+H200+H173","v":2232267211.6995726},2236688954.9895725,2241009436.5395718,2247251546.7595725,2260397982.4895725,2267380379.0395722,2267551829.6495724,2154612360.8195729,2219042447.9295726,2295404669.2395725,2323063344.8095727,{"$f":"S168+S179+S186+S193+S200+S173","v":2368057210.3995728},2375228139.1995721,2376603670.4395719,2385198058.3095717,2401480801.2895722,2426220450.1495724,2433530454.3695722,2443269678.8695717,2451634207.799572,2466808686.1895723,2538546121.1495728,2552958241.9595718,2749282516.6995716,null,{"$f":"AG168+AG179+AG186+AG193+AG200+AG173","v":2450845697.7729053},null,{"$f":"AE208","v":2749282516.6995716},{"$f":"AG208","v":2450845697.7729053},{"$f":"AK193+AK186+AK179+AK173+AK168+AK200","v":2951243480.9183669},2982680507.3544512,3083207744.9868441,3158837452.5207968,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR208,FALSE)","v":2951243480.9183669},{"$f":"AP208-AE208","v":201960964.2187953},201,179,null,null,"Distribution - Utah",null,null,{"$f":"AY193+AY186+AY179+AY173+AY168+AY200","v":2749282516.6995716},{"$f":"AP208","v":2951243480.9183669},{"$f":"AZ208-AY208","v":201960964.2187953}]
[1131,null,"General",null,null,null,null,{"$f":"H169+H180+H187+H194+H201","v":-97926254.430000067},-98363772.00000006,-98618329.470000058,-94553607.340000063,-94138965.220000029,-94390559.900000095,-93952664.0200001,-94342410.610000044,-94531897.800000131,-91266769.02000007,-88935914.430000067,{"$f":"S169+S180+S187+S194+S201","v":-80522530.310000032},-79522582.740000039,-78458032.710000008,-62969766.159999967,-62851981.900000036,-63335825.48999995,-63795027.25999999,-63600892.650000066,-63707093.409999996,-63881959.49000001,-64278615.899999976,-56181364.709999979,-49626980.849999994,null,{"$f":"AG169+AG180+AG187+AG194+AG201","v":-65638158.166666716},null,{"$f":"AE209","v":-49626980.849999994},{"$f":"AG209","v":-65638158.166666716},{"$f":"AK194+AK187+AK180+AK169+AK201","v":-53310139.539385915},-42610563.869276971,-37245452.04064697,-28434552.087816596,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR209,FALSE)","v":-53310139.539385915},{"$f":"AP209-AE209","v":-3683158.6893859208},202,180,null,null,"General",null,null,{"$f":"AY194+AY187+AY180+AY169+AY201","v":-49626980.849999994},{"$f":"AP209","v":-53310139.539385915},{"$f":"AZ209-AY209","v":-3683158.6893859208}]
[1132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,181]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,182]
[1134,null,"System Net Utility Plant",null,null,null,null,{"$f":"SUM(H206:H209)","v":2196443934.5995722},{"$f":"SUM(I206:I209)","v":2200220474.4295726},2203651235.2695713,2214343228.6995726,2228449078.6195726,2234829738.4395723,2235946749.7995725,2125183973.6695728,2190836241.2295723,2270679161.1695724,2300740682.8595724,2357297542.8295727,2362844954.6695719,2366650237.509572,2390335674.7295718,2406719466.8495722,2430833296.9895725,2436674473.1595726,2446739281.1995716,2456275360.509572,2471715109.9395723,2543055584.5695729,2565490669.069572,2768430570.9895716,null,{"$f":"SUM(AG206:AG209)","v":2453349847.1754055},null,{"$f":"AE212","v":2768430570.9895716},{"$f":"AG212","v":2453349847.1754055},{"$f":"SUM(AK206:AK209)","v":2970932257.4681187},{"$f":"SUM(AL206:AL209)","v":3016106097.0386219},{"$f":"SUM(AM206:AM209)","v":3123973816.2098255},3209741797.264473,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR212,FALSE)","v":2970932257.4681187},{"$f":"AP212-AE212","v":202501686.4785471},205,183,null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY206:AY209)","v":2768430570.9895716},{"$f":"AP212","v":2970932257.4681187},{"$f":"AZ212-AY212","v":202501686.4785471}]
[1135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,184]
[1136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,185]
[1137,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,186,null,"WORKING CAPITAL"]
[1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,187]
[1139,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,188,null,154,"Plant Materials & Operating Supplies"]
[1140,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,586351,570692.75263105333,549040.24073535949,573993.22561873496,682937.90463324636,675537.25900337473,671891.60441216081,707394.54099547118,670231.79109110311,671658.08898918331,693587.73019993678,690398.2687154077,705800.97357967868,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":650286.61615123926},null,{"$f":"AE218","v":705800.97357967868},{"$f":"AG218","v":650286.61615123926},{"$f":"+'RB FORECAST'!AJ220","v":705800.97357967868},{"$f":"+'RB FORECAST'!AG220","v":705800.97357967868},{"$f":"+'RB FORECAST'!BA220","v":705800.97357967868},{"$f":"+'RB FORECAST'!AW220","v":705800.97357967868},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR218,FALSE)","v":705800.97357967868},{"$f":"AP218-AE218","v":0},211,189,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE218","v":705800.97357967868},{"$f":"AP218","v":705800.97357967868},{"$f":"AZ218-AY218","v":0}]
[1141,null,null,"Distribution - Utah",null,null,null,18099612.32,18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20353546,19810026.657368947,19058419.359264638,19924593.484381262,23706307.875366751,23449414.850996625,23322865.995587837,24555252.629004527,23265250.148908895,23314760.151010815,24075987.22980006,23965273.861284591,24499936.326420322,null,{"$f":"(SUM(T219:AD219)+(0.5*AE219)+(0.5*S219))/12","v":22572907.783848751},null,{"$f":"AE219","v":24499936.326420322},{"$f":"AG219","v":22572907.783848751},{"$f":"+'RB FORECAST'!AJ221","v":24499936.326420318},{"$f":"+'RB FORECAST'!AG221","v":24499936.326420322},{"$f":"+'RB FORECAST'!BA221","v":24499936.326420318},{"$f":"+'RB FORECAST'!AW221","v":24499936.326420322},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR219,FALSE)","v":24499936.326420318},{"$f":"AP219-AE219","v":0},212,190,null,null,null,"Distribution - Utah",null,{"$f":"+AE219","v":24499936.326420322},{"$f":"AP219","v":24499936.326420318},{"$f":"AZ219-AY219","v":0}]
[1142,null,null,"Total",null,null,null,18099612.32,18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,20380719.41,19607459.599999998,20498586.709999997,24389245.779999997,24124952.109999999,23994757.599999998,25262647.169999998,23935481.939999998,23986418.239999998,24769574.959999997,24655672.129999999,25205737.300000001,null,{"$f":"(SUM(T220:AD220)+(0.5*AE220)+(0.5*S220))/12","v":23223194.393333334},null,{"$f":"SUM(AI218:AI219)","v":25205737.300000001},{"$f":"SUM(AJ218:AJ219)","v":23223194.399999991},{"$f":"SUM(AK218:AK219)","v":25205737.299999997},25205737.300000001,25205737.299999997,25205737.300000001,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR220,FALSE)","v":25205737.299999997},{"$f":"AP220-AE220","v":0},213,191,null,null,null,"Total",null,{"$f":"SUM(AY218:AY219)","v":25205737.300000001},{"$f":"SUM(AZ218:AZ219)","v":25205737.299999997},{"$f":"AZ220-AY220","v":0}]
[1143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,192]
[1144,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,193,null,"1641","Gas Stored Underground"]
[1145,null,null,"Production",null,null,null,33652911.520000003,21131351.050000001,14010245.199999999,11574315.84,17495294.93,23415459.210000001,30738132.550000001,35307557.590000004,37462513.810000002,49638760.359999999,48688525.369999997,44932895.700000003,32520297.100000001,24327140.390000001,13377221.65,4611532.51,4273987.8600000003,9042867.9100000001,16864248.25,25992902.780000001,40957960.210000001,53451265.520000003,54725203.509999998,48124018.939999998,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":27222757.084166665},null,{"$f":"AE223","v":48124018.939999998},{"$f":"AG223","v":27222757.084166665},{"$f":"+'RB FORECAST'!AJ225","v":27355720.552499998},{"$f":"+'RB FORECAST'!AG225","v":48124018.939999998},{"$f":"+'RB FORECAST'!BA225","v":48124018.939999998},{"$f":"+'RB FORECAST'!AW225","v":48124018.939999998},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR223,FALSE)","v":27355720.552499998},0,216,194,null,null,null,"Production",null,{"$f":"+AE223","v":48124018.939999998},{"$f":"AP223","v":27355720.552499998},{"$f":"AZ223-AY223","v":-20768298.387499999}]
[1146,null,null,"Total",null,null,null,33652911.520000003,21131351.050000001,14010245.199999999,11574315.84,17495294.93,23415459.210000001,30738132.550000001,35307557.590000004,37462513.810000002,49638760.359999999,48688525.369999997,44932895.700000003,32520297.100000001,24327140.390000001,13377221.65,4611532.51,4273987.8600000003,9042867.9100000001,16864248.25,25992902.780000001,40957960.210000001,53451265.520000003,54725203.509999998,48124018.939999998,null,{"$f":"SUM(AG223)","v":27222757.084166665},null,{"$f":"+AI223","v":48124018.939999998},{"$f":"+AJ223","v":27222757.084166665},{"$f":"SUM(AK223)","v":27355720.552499998},{"$f":"SUM(AL223)","v":48124018.939999998},{"$f":"SUM(AM223)","v":48124018.939999998},48124018.939999998,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR224,FALSE)","v":27355720.552499998},{"$f":"SUM(AQ223)","v":0},217,195,null,null,null,"Total",null,{"$f":"SUM(AY223)","v":48124018.939999998},{"$f":"AP224","v":27355720.552499998},{"$f":"AZ224-AY224","v":-20768298.387499999}]
[1147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,196]
[1148,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,197,null,"165","Prepayments"]
[1149,null,null,"General",null,null,null,3708678.55,3657552.36,3386440.03,2844896.44,3470205.51,3090706.4,2556160.5099999998,2071394.68,3394644.21,3368885.9,3922074.8,3911968.42,8097531.7800000003,7759430.75,7698069.79,7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,128654.34,1512116.55,null,{"$f":"(SUM(T227:AD227)+(0.5*AE227)+(0.5*S227))/12","v":6700373.0337500004},null,{"$f":"AE227","v":1512116.55},{"$f":"AG227","v":6700373.0337500004},{"$f":"+'RB FORECAST'!AJ229","v":6600379.2058333345},{"$f":"+'RB FORECAST'!AG229","v":1512116.55},{"$f":"+'RB FORECAST'!BA229","v":6600379.2058333345},{"$f":"+'RB FORECAST'!AW229","v":1512116.55},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR227,FALSE)","v":6600379.2058333345},{"$f":"AP227-AE227","v":5088262.6558333347},220,198,null,null,null,"General",null,{"$f":"+AE227","v":1512116.55},{"$f":"AP227","v":6600379.2058333345},{"$f":"AZ227-AY227","v":5088262.6558333347}]
[1150,null,null,"Total",null,null,null,3708678.55,3657552.36,3386440.03,2844896.44,3470205.51,3090706.4,2556160.5099999998,2071394.68,3394644.21,3368885.9,3922074.8,3911968.42,8097531.7800000003,7759430.75,7698069.79,7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,128654.34,1512116.55,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":6700373.0337500004},null,{"$f":"AE228","v":1512116.55},{"$f":"AG228","v":6700373.0337500004},{"$f":"SUM(AK227)","v":6600379.2058333345},{"$f":"SUM(AL227)","v":1512116.55},{"$f":"SUM(AM227)","v":6600379.2058333345},1512116.55,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR228,FALSE)","v":6600379.2058333345},{"$f":"AP228-AE228","v":5088262.6558333347},221,199,null,null,null,"Total",null,{"$f":"SUM(AY227)","v":1512116.55},{"$f":"AP228","v":6600379.2058333345},{"$f":"AZ228-AY228","v":5088262.6558333347}]
[1151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,200]
[1152,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,201,null,"190008","Accum Deferred Income Tax Federal"]
[1153,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T231:AD231)+(0.5*AE231)+(0.5*S231))/12","v":0},null,{"$f":"AE231","v":0},{"$f":"AG231","v":0},{"$f":"+'RB FORECAST'!AJ233","v":0},{"$f":"+'RB FORECAST'!AG233","v":0},{"$f":"+'RB FORECAST'!BA233","v":0},{"$f":"+'RB FORECAST'!AW233","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR231,FALSE)","v":0},{"$f":"AP231-AE231","v":0},224,202,null,null,null,"Production",null,{"$f":"+AE231","v":0},{"$f":"AP231","v":0},{"$f":"AZ231-AY231","v":0}]
[1154,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T232:AD232)+(0.5*AE232)+(0.5*S232))/12","v":0},null,{"$f":"AE232","v":0},{"$f":"AG232","v":0},{"$f":"+'RB FORECAST'!AJ234","v":0},{"$f":"+'RB FORECAST'!AG234","v":0},{"$f":"+'RB FORECAST'!BA234","v":0},{"$f":"+'RB FORECAST'!AW234","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR232,FALSE)","v":0},{"$f":"AP232-AE232","v":0},225,203,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE232","v":0},{"$f":"AP232","v":0},{"$f":"AZ232-AY232","v":0}]
[1155,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T233:AD233)+(0.5*AE233)+(0.5*S233))/12","v":0},null,{"$f":"AE233","v":0},{"$f":"AG233","v":0},{"$f":"+'RB FORECAST'!AJ235","v":0},{"$f":"+'RB FORECAST'!AG235","v":0},{"$f":"+'RB FORECAST'!BA235","v":0},{"$f":"+'RB FORECAST'!AW235","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR233,FALSE)","v":0},{"$f":"AP233-AE233","v":0},226,204,null,null,null,"Distribution - Utah",null,{"$f":"+AE233","v":0},{"$f":"AP233","v":0},{"$f":"AZ233-AY233","v":0}]
[1156,null,null,"General",null,null,null,52295499.439999998,50793935.590000004,50812246.460000001,50608722.68,50285314.630000003,50090343.75,49748347.200000003,49548014.840000004,48633409.899999999,48613033.479999997,48141086.840000004,47392886.539999999,47370891.130000003,45783928.590000004,45369114.979999997,45022338.149999999,44579867.920000002,44158775.420000002,43421216.670000002,43037704.009999998,42230610.009999998,41901058.18,41745525.93,14248609.73,null,{"$f":"(SUM(T234:AD234)+(0.5*AE234)+(0.5*S234))/12","v":42953481.59375},null,{"$f":"AE234","v":14248609.73},{"$f":"AG234","v":42953481.59375},{"$f":"+'RB FORECAST'!AJ236","v":14248609.730000002},{"$f":"+'RB FORECAST'!AG236","v":14248609.73},{"$f":"+'RB FORECAST'!BA236","v":14248609.730000002},{"$f":"+'RB FORECAST'!AW236","v":14248609.73},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR234,FALSE)","v":14248609.730000002},{"$f":"AP234-AE234","v":0},227,205,null,null,null,"General",null,{"$f":"+AE234","v":14248609.73},{"$f":"AP234","v":14248609.730000002},{"$f":"AZ234-AY234","v":0}]
[1157,null,null,"Total",null,null,null,52295499.439999998,50793935.590000004,50812246.460000001,50608722.68,50285314.630000003,50090343.75,49748347.200000003,49548014.840000004,48633409.899999999,48613033.479999997,48141086.840000004,47392886.539999999,47370891.130000003,45783928.590000004,45369114.979999997,45022338.149999999,44579867.920000002,44158775.420000002,43421216.670000002,43037704.009999998,42230610.009999998,41901058.18,41745525.93,14248609.73,null,{"$f":"SUM(AG231:AG234)","v":42953481.59375},null,{"$f":"AE235","v":14248609.73},{"$f":"AG235","v":42953481.59375},{"$f":"SUM(AK231:AK234)","v":14248609.730000002},{"$f":"SUM(AL231:AL234)","v":14248609.73},{"$f":"SUM(AM231:AM234)","v":14248609.730000002},14248609.73,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR235,FALSE)","v":14248609.730000002},{"$f":"AP235-AE235","v":0},228,206,null,null,null,"Total",null,{"$f":"SUM(AY231:AY234)","v":14248609.73},{"$f":"AP235","v":14248609.730000002},{"$f":"AZ235-AY235","v":0}]
[1158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,207]
[1159,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,208,null,"190009","Accum Deferred Income Tax State"]
[1160,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,null,{"$f":"(SUM(T238:AD238)+(0.5*AE238)+(0.5*S238))/12","v":-4540.6462499999998},null,{"$f":"AE238","v":-5189.3100000000004},{"$f":"AG238","v":-4540.6462499999998},{"$f":"+'RB FORECAST'!AJ240","v":-5189.3099999999995},{"$f":"+'RB FORECAST'!AG240","v":-5189.3100000000004},{"$f":"+'RB FORECAST'!BA240","v":-5189.3099999999995},{"$f":"+'RB FORECAST'!AW240","v":-5189.3100000000004},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR238,FALSE)","v":-5189.3099999999995},{"$f":"AP238-AE238","v":0},231,209,null,null,null,"Production",null,{"$f":"+AE238","v":-5189.3100000000004},{"$f":"AP238","v":-5189.3099999999995},{"$f":"AZ238-AY238","v":0}]
[1161,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T239:AD239)+(0.5*AE239)+(0.5*S239))/12","v":0},null,{"$f":"AE239","v":0},{"$f":"AG239","v":0},{"$f":"+'RB FORECAST'!AJ241","v":0},{"$f":"+'RB FORECAST'!AG241","v":0},{"$f":"+'RB FORECAST'!BA241","v":0},{"$f":"+'RB FORECAST'!AW241","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR239,FALSE)","v":0},{"$f":"AP239-AE239","v":0},232,210,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE239","v":0},{"$f":"AP239","v":0},{"$f":"AZ239-AY239","v":0}]
[1162,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":0},null,{"$f":"AE240","v":0},{"$f":"AG240","v":0},{"$f":"+'RB FORECAST'!AJ242","v":0},{"$f":"+'RB FORECAST'!AG242","v":0},{"$f":"+'RB FORECAST'!BA242","v":0},{"$f":"+'RB FORECAST'!AW242","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR240,FALSE)","v":0},{"$f":"AP240-AE240","v":0},233,211,null,null,null,"Distribution - Utah",null,{"$f":"+AE240","v":0},{"$f":"AP240","v":0},{"$f":"AZ240-AY240","v":0}]
[1163,null,null,"General",null,null,null,12162313.689999999,11813171.17,11817428.73,11770105.51,11693883.75,11648557.92,11569052.279999999,11522480.029999999,11309838.66,11378955.75,11267611.09,11091091.1,11085901.789999999,10716685.029999999,10527755.25,10447681.449999999,10345511.210000001,10248277.210000001,10077968.369999999,9989411.9299999997,9802815.9299999997,9718994.2599999998,9683164.7699999996,3287441.32,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":9986119.4508333337},null,{"$f":"AE241","v":3287441.32},{"$f":"AG241","v":9986119.4508333337},{"$f":"+'RB FORECAST'!AJ243","v":3287441.3200000003},{"$f":"+'RB FORECAST'!AG243","v":3287441.3200000003},{"$f":"+'RB FORECAST'!BA243","v":3287441.3200000003},{"$f":"+'RB FORECAST'!AW243","v":3287441.3200000003},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR241,FALSE)","v":3287441.3200000003},{"$f":"AP241-AE241","v":0},234,212,null,null,null,"General",null,{"$f":"+AE241","v":3287441.32},{"$f":"AP241","v":3287441.3200000003},{"$f":"AZ241-AY241","v":0}]
[1164,null,null,"Total",null,null,null,12162313.689999999,11813171.17,11817428.73,11770105.51,11693883.75,11648557.92,11569052.279999999,11522480.029999999,11309838.66,11378955.75,11267611.09,11091091.1,11085901.789999999,10711495.719999999,10522565.939999999,10442492.139999999,10340321.9,10243087.9,10072779.059999999,9984222.6199999992,9797626.6199999992,9713804.9499999993,9677975.459999999,3282252.01,null,{"$f":"SUM(AG238:AG241)","v":9981578.8045833334},null,{"$f":"AE242","v":3282252.01},{"$f":"AG242","v":9981578.8045833334},{"$f":"SUM(AK238:AK241)","v":3282252.0100000002},{"$f":"SUM(AL238:AL241)","v":3282252.0100000002},{"$f":"SUM(AM238:AM241)","v":3282252.0100000002},3282252.0100000002,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR242,FALSE)","v":3282252.0100000002},{"$f":"AP242-AE242","v":0},235,213,null,null,null,"Total",null,{"$f":"SUM(AY238:AY241)","v":3282252.01},{"$f":"AP242","v":3282252.0100000002},{"$f":"AZ242-AY242","v":0}]
[1165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,214]
[1166,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,215,null,2351,"Customer Deposits"]
[1167,null,null,"Distribution - Wyoming",null,null,null,-119865.08,-121969.73,-124366,-120850.63,-121204.52,-133354.48000000001,-133021.26999999999,-133697.32999999999,-131208.21,-132184.07999999999,-138118.18,-135735.85999999999,-134877.74,-134154.75,-129532.77,-127456.96000000001,-127539.98,-125625.3,-125913.55,-129338.53,-128349.57,-112321.53,-105791.62,-100974.05,null,{"$f":"(SUM(T245:AD245)+(0.5*AE245)+(0.5*S245))/12","v":-124938.10458333335},null,{"$f":"AE245","v":-100974.05},{"$f":"AG245","v":-124938.10458333335},{"$f":"+'RB FORECAST'!AJ247","v":-100974.05},{"$f":"+'RB FORECAST'!AG247","v":-100974.05},{"$f":"+'RB FORECAST'!BA247","v":-100974.05},{"$f":"+'RB FORECAST'!AW247","v":-100974.05},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR245,FALSE)","v":-100974.05},{"$f":"AP245-AE245","v":0},238,216,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE245","v":-100974.05},{"$f":"AP245","v":-100974.05},{"$f":"AZ245-AY245","v":0}]
[1168,null,null,"Distribution - Utah",null,null,null,-3880264.5,-3910751.16,-3957318.27,-3940018.56,-4054577.76,-4117138.29,-4124428.55,-4103614.28,-4103679.99,-4035879.34,-3894040.14,-3805423.97,-3829803.9,-3792985.89,-3679539.84,-3570864.53,-3438377.31,-3382292.37,-3319594.78,-3216399.45,-3093313.13,-3017116.91,-2901865.22,-2754786.84,null,{"$f":"(SUM(T246:AD246)+(0.5*AE246)+(0.5*S246))/12","v":-3376854.8945833333},null,{"$f":"AE246","v":-2754786.84},{"$f":"AG246","v":-3376854.8945833333},{"$f":"+'RB FORECAST'!AJ248","v":-2754786.84},{"$f":"+'RB FORECAST'!AG248","v":-2754786.84},{"$f":"+'RB FORECAST'!BA248","v":-2754786.84},{"$f":"+'RB FORECAST'!AW248","v":-2754786.84},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR246,FALSE)","v":-2754786.84},{"$f":"AP246-AE246","v":0},239,217,null,null,null,"Distribution - Utah",null,{"$f":"+AE246","v":-2754786.84},{"$f":"AP246","v":-2754786.84},{"$f":"AZ246-AY246","v":0}]
[1169,null,null,"Total",null,null,null,-4000129.58,-4032720.89,-4081684.27,-4060869.19,-4175782.28,-4250492.7700000005,-4257449.8199999994,-4237311.6099999994,-4234888.2,-4168063.42,-4032158.3200000003,-3941159.83,-3964681.6399999997,-3927140.64,-3809072.61,-3698321.4899999998,-3565917.29,-3507917.67,-3445508.3299999996,-3345737.98,-3221662.6999999997,-3129438.44,-3007656.8400000003,-2855760.8899999997,null,{"$f":"(SUM(T247:AD247)+(0.5*AE247)+(0.5*S247))/12","v":-3501792.9991666661},null,{"$f":"AE247","v":-2855760.8899999997},{"$f":"AG247","v":-3501792.9991666661},{"$f":"SUM(AK245:AK246)","v":-2855760.8899999997},{"$f":"SUM(AL245:AL246)","v":-2855760.8899999997},{"$f":"SUM(AM245:AM246)","v":-2855760.8899999997},-2855760.8899999997,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR247,FALSE)","v":-2855760.8899999997},{"$f":"AP247-AE247","v":0},240,218,null,null,null,"Total",null,{"$f":"SUM(AY245:AY246)","v":-2855760.8899999997},{"$f":"AP247","v":-2855760.8899999997},{"$f":"AZ247-AY247","v":0}]
[1170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,219]
[1171,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,220,null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T250:AD250)+(0.5*AE250)+(0.5*S250))/12","v":0},null,{"$f":"AE250","v":0},{"$f":"AG250","v":0},{"$f":"+'RB FORECAST'!AJ252","v":0},{"$f":"+'RB FORECAST'!AG252","v":0},{"$f":"+'RB FORECAST'!BA252","v":0},{"$f":"+'RB FORECAST'!AW252","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR250,FALSE)","v":0},{"$f":"AP250-AE250","v":0},243,221,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE250","v":0},{"$f":"AP250","v":0},{"$f":"AZ250-AY250","v":0}]
[{"$f":"+A249+1","v":1172},null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T251:AD251)+(0.5*AE251)+(0.5*S251))/12","v":0},null,{"$f":"AE251","v":0},{"$f":"AG251","v":0},{"$f":"+'RB FORECAST'!AJ253","v":0},{"$f":"+'RB FORECAST'!AG253","v":0},{"$f":"+'RB FORECAST'!BA253","v":0},{"$f":"+'RB FORECAST'!AW253","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR251,FALSE)","v":0},{"$f":"AP251-AE251","v":0},244,222,null,null,null,"Distribution - Utah",null,{"$f":"+AE251","v":0},{"$f":"AP251","v":0},{"$f":"AZ251-AY251","v":0}]
[1173,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T252:AD252)+(0.5*AE252)+(0.5*S252))/12","v":0},null,{"$f":"AE252","v":0},{"$f":"AG252","v":0},{"$f":"SUM(AK250:AK251)","v":0},{"$f":"SUM(AL250:AL251)","v":0},{"$f":"SUM(AM250:AM251)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR252,FALSE)","v":0},{"$f":"AP252-AE252","v":0},245,223,null,null,null,"Total",null,{"$f":"SUM(AY250:AY251)","v":0},{"$f":"SUM(AZ250:AZ251)","v":0},{"$f":"SUM(BA250:BA251)","v":0}]
[1174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,224]
[1175,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,225,null,2531,"Unclaimed Customer Deposits"]
[1176,null,null,"General",null,null,null,-105283.55,-107866.44,-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,-103176.81,-100708.46,-108442.14,-112010.13,-108147.29,-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,null,{"$f":"(SUM(T255:AD255)+(0.5*AE255)+(0.5*S255))/12","v":-103034.56375000002},null,{"$f":"AE255","v":-120981.89},{"$f":"AG255","v":-103034.56375000002},{"$f":"+'RB FORECAST'!AJ257","v":-103799.79250000003},{"$f":"+'RB FORECAST'!AG257","v":-120981.89},{"$f":"+'RB FORECAST'!BA257","v":-103799.79250000003},{"$f":"+'RB FORECAST'!AW257","v":-120981.89},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR255,FALSE)","v":-103799.79250000003},{"$f":"AP255-AE255","v":17182.097499999974},248,226,null,null,null,"General",null,{"$f":"+AE255","v":-120981.89},{"$f":"AP255","v":-103799.79250000003},{"$f":"AZ255-AY255","v":17182.097499999974}]
[1177,null,null,"Total",null,null,null,-105283.55,-107866.44,-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,-103176.81,-100708.46,-108442.14,-112010.13,-108147.29,-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,null,{"$f":"+AG255","v":-103034.56375000002},null,{"$f":"AE256","v":-120981.89},{"$f":"AG256","v":-103034.56375000002},{"$f":"+AK255","v":-103799.79250000003},{"$f":"+AL255","v":-120981.89},{"$f":"+AM255","v":-103799.79250000003},-120981.89,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR256,FALSE)","v":-103799.79250000003},{"$f":"AP256-AE256","v":17182.097499999974},249,227,null,null,null,"Total",null,{"$f":"SUM(AY255)","v":-120981.89},{"$f":"AP256","v":-103799.79250000003},{"$f":"AZ256-AY256","v":17182.097499999974}]
[1178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR256+1","v":250},{"$f":"+AS256+1","v":228}]
[1179,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,229,null,255,"Deferred Inyestment Tax Credits"]
[1180,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T259:AD259)+(0.5*AE259)+(0.5*S259))/12","v":0},null,{"$f":"AE259","v":0},{"$f":"AG259","v":0},{"$f":"+'RB FORECAST'!AJ261","v":0},{"$f":"+'RB FORECAST'!AG261","v":0},{"$f":"+'RB FORECAST'!BA261","v":0},{"$f":"+'RB FORECAST'!AW261","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR259,FALSE)","v":0},{"$f":"AP259-AE259","v":0},252,230,null,null,null,"Production",null,{"$f":"+AE259","v":0},{"$f":"AP259","v":0},{"$f":"AZ259-AY259","v":0}]
[1181,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T260:AD260)+(0.5*AE260)+(0.5*S260))/12","v":0},null,{"$f":"AE260","v":0},{"$f":"AG260","v":0},{"$f":"+'RB FORECAST'!AJ262","v":0},{"$f":"+'RB FORECAST'!AG262","v":0},{"$f":"+'RB FORECAST'!BA262","v":0},{"$f":"+'RB FORECAST'!AW262","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR260,FALSE)","v":0},{"$f":"AP260-AE260","v":0},253,231,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE260","v":0},{"$f":"AP260","v":0},{"$f":"AZ260-AY260","v":0}]
[{"$f":"+A260+1","v":1182},null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T261:AD261)+(0.5*AE261)+(0.5*S261))/12","v":0},null,{"$f":"AE261","v":0},{"$f":"AG261","v":0},{"$f":"+'RB FORECAST'!AJ263","v":0},{"$f":"+'RB FORECAST'!AG263","v":0},{"$f":"+'RB FORECAST'!BA263","v":0},{"$f":"+'RB FORECAST'!AW263","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR261,FALSE)","v":0},{"$f":"AP261-AE261","v":0},254,232,null,null,null,"Distribution - Utah",null,{"$f":"+AE261","v":0},{"$f":"AP261","v":0},{"$f":"AZ261-AY261","v":0}]
[1183,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T262:AD262)+(0.5*AE262)+(0.5*S262))/12","v":0},null,{"$f":"AE262","v":0},{"$f":"AG262","v":0},{"$f":"+'RB FORECAST'!AJ264","v":0},{"$f":"+'RB FORECAST'!AG264","v":0},{"$f":"+'RB FORECAST'!BA264","v":0},{"$f":"+'RB FORECAST'!AW264","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR262,FALSE)","v":0},{"$f":"AP262-AE262","v":0},255,233,null,null,null,"General",null,{"$f":"+AE262","v":0},{"$f":"AP262","v":0},{"$f":"AZ262-AY262","v":0}]
[1184,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":0},null,{"$f":"AE263","v":0},{"$f":"AG263","v":0},{"$f":"SUM(AK259:AK262)","v":0},{"$f":"SUM(AL259:AL262)","v":0},{"$f":"SUM(AM259:AM262)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR263,FALSE)","v":0},{"$f":"SUM(AQ259:AQ262)","v":0},256,234,null,null,null,"Total",null,{"$f":"SUM(AY259:AY262)","v":0},{"$f":"AP263","v":0},{"$f":"AZ263-AY263","v":0}]
[1185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,235]
[1186,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,236,null,2820,"Accum Deferred Income Taxes - Federal"]
[1187,null,null,"Production",null,null,null,-32847925.629999999,-33351413.510000002,-33507390.489999998,-33963163.350000001,-31483078.879999999,-31080074.73,-24954142.02,-24655105.82,-25179711.170000002,-32181230.73,-32697505.190000001,-33930377.859999999,-34579016.939999998,-35243999.740000002,-34557247.479999997,-35092242.43,-35715252.149999999,-36065261.259999998,-37355769.68,-37978269.789999999,-38356978.229999997,-38767331.490000002,-43428098.020000003,-44252448.700000003,null,{"$f":"(SUM(T266:AD266)+(0.5*AE266)+(0.5*S266))/12","v":-37185906.707500003},null,{"$f":"AE266","v":-44252448.700000003},{"$f":"AG266","v":-37185906.707500003},{"$f":"+'RB FORECAST'!AJ268","v":-45786182.192628533},{"$f":"+'RB FORECAST'!AG268","v":-48377462.889242105},{"$f":"+'RB FORECAST'!BA268","v":-48841875.548862956},{"$f":"+'RB FORECAST'!AW268+'RB FORECAST'!AZ268","v":-49838249.445211112},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR266,FALSE)","v":-45786182.192628533},{"$f":"AP266-AE266","v":-1533733.4926285297},259,237,null,null,null,"Production",null,{"$f":"+AE266","v":-44252448.700000003},{"$f":"AP266","v":-45786182.192628533},{"$f":"AZ266-AY266","v":-1533733.4926285297}]
[1188,null,null,"Distribution - Wyoming",null,null,null,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,null,{"$f":"(SUM(T267:AD267)+(0.5*AE267)+(0.5*S267))/12","v":-8486889.9900000002},null,{"$f":"AE267","v":-8486889.9900000002},{"$f":"AG267","v":-8486889.9900000002},{"$f":"+'RB FORECAST'!AJ269","v":-8781034.7844307031},{"$f":"+'RB FORECAST'!AG269","v":-9277999.6948802788},{"$f":"+'RB FORECAST'!BA269","v":-9367066.385378819},{"$f":"+'RB FORECAST'!AW269+'RB FORECAST'!AZ269","v":-9558154.4696685951},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR267,FALSE)","v":-8781034.7844307031},{"$f":"AP267-AE267","v":-294144.79443070292},260,238,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE267","v":-8486889.9900000002},{"$f":"AP267","v":-8781034.7844307031},{"$f":"AZ267-AY267","v":-294144.79443070292}]
[1189,null,null,"Distribution - Utah",null,null,null,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,null,{"$f":"(SUM(T268:AD268)+(0.5*AE268)+(0.5*S268))/12","v":-257559818.18000004},null,{"$f":"AE268","v":-257559818.18000001},{"$f":"AG268","v":-257559818.18000004},{"$f":"+'RB FORECAST'!AJ270","v":-266486513.33705196},{"$f":"+'RB FORECAST'!AG270","v":-281568385.74591452},{"$f":"+'RB FORECAST'!BA270","v":-284271378.31889814},{"$f":"+'RB FORECAST'!AW270+'RB FORECAST'!AZ270","v":-290070512.31309748},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR268,FALSE)","v":-266486513.33705196},{"$f":"AP268-AE268","v":-8926695.1570519507},261,239,null,null,null,"Distribution - Utah",null,{"$f":"+AE268","v":-257559818.18000001},{"$f":"AP268","v":-266486513.33705196},{"$f":"AZ268-AY268","v":-8926695.1570519507}]
[1190,null,null,"General",null,null,null,18240477.109999999,18335867.789999999,18365699.300000001,18452088.32,17977330.100000001,17901694.57,16746686.43,16690661.85,16789996.239999998,18903922.879999999,19002747.48,19238365.809999999,19362449.170000002,19489652.390000001,18214641.460000001,18315247.199999999,18432363.809999999,18498267.710000001,18740603.43,18857624.449999999,18926183.329999998,18785706.600000001,19658589.780000001,19906632.43,null,{"$f":"(SUM(T269:AD269)+(0.5*AE269)+(0.5*S269))/12","v":18904485.704166666},null,{"$f":"AE269","v":19906632.43},{"$f":"AG269","v":18904485.704166666},{"$f":"+'RB FORECAST'!AJ271","v":20596570.948212128},{"$f":"+'RB FORECAST'!AG271","v":21762239.151120879},{"$f":"+'RB FORECAST'!BA271","v":21971151.705849424},{"$f":"+'RB FORECAST'!AW271+'RB FORECAST'!AZ271","v":22419363.036524322},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR269,FALSE)","v":20596570.948212128},{"$f":"AP269-AE269","v":689938.51821212843},262,240,null,null,null,"General",null,{"$f":"+AE269","v":19906632.43},{"$f":"AP269","v":20596570.948212128},{"$f":"AZ269-AY269","v":689938.51821212843}]
[1191,null,null,"Total",null,null,null,-280654156.69,-281062253.88999999,-281188399.36000001,-281557783.19999999,-279552456.94999999,-279225088.32999998,-274254163.75999999,-274011152.13999999,-274436423.10000002,-279324016.01999998,-279741465.88,-280738720.22000003,-281263275.94,-281801055.52000004,-282389314.19,-282823703.40000004,-283329596.50999999,-283613701.72000003,-284661874.42000002,-285167353.51000005,-285477503.06999999,-286028333.06,-289816216.40999997,-290392524.44,null,{"$f":"SUM(AG266:AG269)","v":-284328129.17333341},null,{"$f":"AE270","v":-290392524.44},{"$f":"AG270","v":-284328129.17333341},{"$f":"SUM(AK266:AK269)","v":-300457159.36589903},{"$f":"SUM(AL266:AL269)","v":-317461609.17891598},{"$f":"SUM(AM266:AM269)","v":-320509168.5472905},-327047553.19145286,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR270,FALSE)","v":-300457159.36589903},{"$f":"AP270-AE270","v":-10064634.925899029},263,241,null,null,null,"Total",null,{"$f":"SUM(AY266:AY269)","v":-290392524.44},{"$f":"AP270","v":-300457159.36589903},{"$f":"AZ270-AY270","v":-10064634.925899029}]
[1192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,242]
[1193,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,243,null,2821,"Accum Deferred Income Taxes - State"]
[1194,null,null,"Production",null,null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,null,{"$f":"(SUM(T273:AD273)+(0.5*AE273)+(0.5*S273))/12","v":-700755.31000000017},null,{"$f":"AE273","v":-700755.31},{"$f":"AG273","v":-700755.31000000017},{"$f":"+'RB FORECAST'!AJ275","v":-668119.41835343197},{"$f":"+'RB FORECAST'!AG275","v":-766076.56750900508},{"$f":"+'RB FORECAST'!BA275","v":-753527.73381330271},{"$f":"+'RB FORECAST'!AW275+'RB FORECAST'!AZ275","v":-791193.25824176287},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR273,FALSE)","v":-668119.41835343197},{"$f":"AP273-AE273","v":32635.891646568081},266,244,null,null,null,"Production",null,{"$f":"+AE273","v":-700755.31},{"$f":"AP273","v":-668119.41835343197},{"$f":"AZ273-AY273","v":32635.891646568081}]
[1195,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T274:AD274)+(0.5*AE274)+(0.5*S274))/12","v":0},null,{"$f":"AE274","v":0},{"$f":"AG274","v":0},{"$f":"+'RB FORECAST'!AJ276","v":0},{"$f":"+'RB FORECAST'!AG276","v":0},{"$f":"+'RB FORECAST'!BA276","v":0},{"$f":"+'RB FORECAST'!AW276+'RB FORECAST'!AZ276","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR274,FALSE)","v":0},{"$f":"AP274-AE274","v":0},267,245,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE274","v":0},{"$f":"AP274","v":0},{"$f":"AZ274-AY274","v":0}]
[1196,null,null,"Distribution - Utah",null,null,null,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,null,{"$f":"(SUM(T275:AD275)+(0.5*AE275)+(0.5*S275))/12","v":-64071192.340000011},null,{"$f":"AE275","v":-64071192.340000004},{"$f":"AG275","v":-64071192.340000011},{"$f":"+'RB FORECAST'!AJ277","v":-61087239.937449284},{"$f":"+'RB FORECAST'!AG277","v":-70043620.652744621},{"$f":"+'RB FORECAST'!BA277","v":-68896260.474539146},{"$f":"+'RB FORECAST'!AW277+'RB FORECAST'!AZ277","v":-72340080.344049439},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR275,FALSE)","v":-61087239.937449284},{"$f":"AP275-AE275","v":2983952.4025507197},268,246,null,null,null,"Distribution - Utah",null,{"$f":"+AE275","v":-64071192.340000004},{"$f":"AP275","v":-61087239.937449284},{"$f":"AZ275-AY275","v":2983952.4025507197}]
[1197,null,null,"General",null,null,null,-427599.93,-522990.61,-552822.12,-639211.14,-164452.91,-88817.38,1066190.78,1122215.3600000001,1022880.97,-1091045.67,-1189870.27,-1425488.6,-1549571.96,-1676775.18,-401764.25,-502369.99,-619486.6,-685390.5,-927726.23,-1044747.25,-1113305.25,-972828.6,-1845711.78,-2093755.35,null,{"$f":"(SUM(T276:AD276)+(0.5*AE276)+(0.5*S276))/12","v":-1091608.2970833334},null,{"$f":"AE276","v":-2093755.35},{"$f":"AG276","v":-1091608.2970833334},{"$f":"+'RB FORECAST'!AJ278","v":-1996244.0336219305},{"$f":"+'RB FORECAST'!AG278","v":-2288925.8045459767},{"$f":"+'RB FORECAST'!BA278","v":-2251431.7073744019},{"$f":"+'RB FORECAST'!AW278+'RB FORECAST'!AZ278","v":-2363970.8378772358},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR276,FALSE)","v":-1996244.0336219305},{"$f":"AP276-AE276","v":97511.316378069576},269,247,null,null,null,"General",null,{"$f":"+AE276","v":-2093755.35},{"$f":"AP276","v":-1996244.0336219305},{"$f":"AZ276-AY276","v":97511.316378069576}]
[1198,null,null,"Total",null,null,null,-65199547.580000006,-65294938.260000005,-65324769.770000003,-65411158.790000007,-64936400.560000002,-64860765.030000009,-63705756.870000005,-63649732.290000007,-63749066.680000007,-65862993.320000008,-65961817.920000009,-66197436.250000007,-66321519.610000007,-66448722.830000006,-65173711.900000006,-65274317.640000008,-65391434.250000007,-65457338.150000006,-65699673.880000003,-65816694.900000006,-65885252.900000006,-65744776.250000007,-66617659.430000007,-66865703.000000007,null,{"$f":"SUM(AG273:AG276)","v":-65863555.947083347},null,{"$f":"AE277","v":-66865703.000000007},{"$f":"AG277","v":-65863555.947083347},{"$f":"SUM(AK273:AK276)","v":-63751603.389424644},{"$f":"SUM(AL273:AL276)","v":-73098623.024799615},{"$f":"SUM(AM273:AM276)","v":-71901219.915726855},-75495244.440168425,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR277,FALSE)","v":-63751603.389424644},{"$f":"AP277-AE277","v":3114099.610575363},270,248,null,null,null,"Total",null,{"$f":"SUM(AY273:AY276)","v":-66865703.000000007},{"$f":"AP277","v":-63751603.389424644},{"$f":"AZ277-AY277","v":3114099.610575363}]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,249]
[1200,"186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,250,null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1201,null,null,"General",null,null,null,126686376.72,127265527.42,128615965.47,129620915.14,130303956.67,131693771.37,132313819.06999999,133127600.88,133851990.04000001,134695125.19999999,135538259.36000001,135902646.68000001,136985423.84,138068199,139909797.91,141240240.99000001,142587533.05000001,143856701.21000001,145063651.12,146399670.28,147756775.84,149096384.34999999,156225056.22999999,158620260.49000001,null,{"$f":"(SUM(T280:AD280)+(0.5*AE280)+(0.5*S280))/12","v":144537573.95041665},null,{"$f":"AE280","v":158620260.49000001},{"$f":"AG280","v":144537573.95041665},{"$f":"+'RB FORECAST'!AJ282","v":158620260.49000001},{"$f":"+'RB FORECAST'!AG282","v":158620260.49000001},{"$f":"+'RB FORECAST'!BA282","v":158620260.49000001},{"$f":"+'RB FORECAST'!AW282","v":158620260.49000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR280,FALSE)","v":158620260.49000001},{"$f":"AP280-AE280","v":0},273,251,null,null,"General",null,null,{"$f":"+AE280","v":158620260.49000001},{"$f":"AP280","v":158620260.49000001},{"$f":"AZ280-AY280","v":0}]
[1202,null,null,"Total",null,null,null,126686376.72,127265527.42,128615965.47,129620915.14,130303956.67,131693771.37,132313819.06999999,133127600.88,133851990.04000001,134695125.19999999,135538259.36000001,135902646.68000001,136985423.84,138068199,139909797.91,141240240.99000001,142587533.05000001,143856701.21000001,145063651.12,146399670.28,147756775.84,149096384.34999999,156225056.22999999,158620260.49000001,null,{"$f":"+AG280","v":144537573.95041665},null,{"$f":"AE281","v":158620260.49000001},{"$f":"AG281","v":144537573.95041665},{"$f":"+AK280","v":158620260.49000001},{"$f":"+AL280","v":158620260.49000001},{"$f":"+AM280","v":158620260.49000001},158620260.49000001,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR281,FALSE)","v":158620260.49000001},{"$f":"AP281-AE281","v":0},274,252,null,null,"Total",null,null,{"$f":"SUM(AY280)","v":158620260.49000001},{"$f":"AP281","v":158620260.49000001},{"$f":"AZ281-AY281","v":0}]
[1203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,253]
[1204,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,254,null,"System Working Capital (W/O WC Cash)"]
[1205,null,"Production",null,null,null,null,104230.58000000427,-12920817.770000001,-20197900.599999998,-23089602.82,-14688539.26,-8365370.8300000001,5083235.2200000007,9951696.4600000028,11582047.33,16756774.319999998,15290264.869999995,{"$f":"S223+S231+S238+S259+S266+S273","v":10301762.530000003},-2759475.1499999962,-11622803.970000001,-21885970.449999996,-31186654.539999999,-32147208.909999996,-27728337.969999995,-21197466.049999997,-12691311.629999997,1895037.3600000017,13977989.409999998,10591160.869999992,3165625.6199999922,null,{"$f":"AG223+AG231+AG238+AG259+AG266+AG273","v":-10668445.579583338},null,{"$f":"AE284","v":3165625.6199999922},{"$f":"AG284","v":-10668445.579583338},{"$f":"AK223+AK231+AK238+AK259+AK266+AK273","v":-19103770.368481964},{"$f":"AL223+AL231+AL238+AL259+AL266+AL273","v":-1024709.826751115},{"$f":"AM223+AM231+AM238+AM259+AM266+AM273","v":-1476573.6526762638},-2510613.0734528801,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR284,FALSE)","v":-19103770.368481964},{"$f":"AQ223+AQ231+AQ238+AQ259+AQ266+AQ273","v":-1501097.6009819615},277,255,null,null,"Production",null,null,{"$f":"AY223+AY231+AY238+AY259+AY266+AY273","v":3165625.6199999922},{"$f":"+AZ223+AZ259+AZ266+AZ273+AZ231+AZ238","v":-19103770.368481964},{"$f":"AZ284-AY284","v":-22269395.988481957}]
[1206,null,"Distribution - Wyoming",null,null,null,null,-8606755.0700000003,-8608859.7200000007,-8611255.9900000002,-8607740.620000001,-8608094.5099999998,-8620244.4700000007,-8619911.2599999998,-8620587.3200000003,-8618098.2000000011,-8619074.0700000003,-8625008.1699999999,{"$f":"S218+S232+S239+S245+S250+S260+S267+S274","v":-8036274.8500000006},-8051074.9773689471,-8072004.4992646407,-8042429.5343812648,-7931409.0453667538,-7938892.7109966259,-7940623.6855878392,-7905408.9990045289,-7945996.7289088974,-7943581.4710108172,-7905623.7898000637,-7902283.3412845926,-7882063.0664203214,null,{"$f":"AG218+AG232+AG239+AG245+AG250+AG260+AG267+AG274","v":-7961541.4784320947},null,{"$f":"AE285","v":-7882063.0664203214},{"$f":"AG285","v":-7961541.4784320947},{"$f":"AK218+AK232+AK239+AK245+AK250+AK260+AK267+AK274","v":-8176207.8608510243},{"$f":"AL218+AL232+AL239+AL245+AL250+AL260+AL267+AL274","v":-8673172.7713006008},{"$f":"AM218+AM232+AM239+AM245+AM250+AM260+AM267+AM274","v":-8762239.461799141},-8953327.5460889172,null,-8176207.8608510243,{"$f":"AQ218+AQ232+AQ239+AQ245+AQ250+AQ260+AQ267+AQ274","v":-294144.79443070292},278,256,null,null,"Distribution - Wyoming",null,null,{"$f":"AY218+AY232+AY239+AY245+AY250+AY260+AY267+AY274","v":-7882063.0664203214},{"$f":"AZ218+AZ232+AZ239+AZ245+AZ250+AZ260+AZ267+AZ274","v":-8176207.8608510243},{"$f":"AZ285-AY285","v":-294144.79443070292}]
[1207,null,"Distribution - Utah",null,null,null,null,-307411662.70000005,-306687806.23000002,-303085277.99000001,-301722034.08000004,-302003097.32000005,-301923607.14999998,-302188811.36000001,-302853179.65999997,-303172649.09000003,-303112804.45000005,-302693671.54000002,-305082888.49000001,-305650787.76263106,-306365577.05073535,-305385956.87561876,-301495567.17463326,-301619972.97900343,-301690436.89441216,-300395352.67099547,-301582159.82109112,-301409563.49898922,-300572140.20019996,-300567601.8787154,-299885861.03357971,null,-302434957.63073462,null,{"$f":"AE286","v":-299885861.03357971},{"$f":"AG286","v":-302434957.63073462},{"$f":"AK219+AK233+AK240+AK246+AK251+AK261+AK268+AK275","v":-305828603.78808093},{"$f":"AL219+AL233+AL240+AL246+AL251+AL261+AL268+AL275","v":-329866856.91223884},{"$f":"AM219+AM233+AM240+AM246+AM251+AM261+AM268+AM275","v":-331422489.30701697},-340665443.1707266,null,-305828603.78808093,{"$f":"AQ219+AQ233+AQ240+AQ246+AQ251+AQ261+AQ268+AQ275","v":-5942742.754501231},279,257,null,null,"Distribution - Utah",null,null,{"$f":"AY219+AY233+AY240+AY246+AY251+AY261+AY268+AY275","v":-299885861.03357971},{"$f":"AZ219+AZ233+AZ240+AZ246+AZ251+AZ261+AZ268+AZ275","v":-305828603.78808093},{"$f":"AZ286-AY286","v":-5942742.7545012236}]
[1208,null,"General",null,null,null,null,212560462.02999997,211235197.28,212337335.06,212549239.84,213455201.18000001,214226003.09,213887854.93000001,213972847.51999998,214898332.84999999,215768523.08999997,216579732.77000004,{"$f":"S227+S234+S241+S255+S262+S269+S276+S280","v":216008853.55000001},221249448.94,220040412.12,221209173,221864925.67000002,222577334.08000004,223368720.06999999,223904884.50999999,224269924.65000001,226241448.79000002,226751651.63999999,225486178.57999998,195360323.28,null,{"$f":"AG227+AG234+AG241+AG255+AG262+AG269+AG276+AG280","v":221887390.87208331},null,{"$f":"AE287","v":195360323.28},{"$f":"AG287","v":221887390.87208331},{"$f":"AK227+AK234+AK241+AK255+AK262+AK269+AK276+AK280","v":201253217.86792356},{"$f":"AL227+AL234+AL241+AL255+AL262+AL269+AL276+AL280","v":197020759.54657492},{"$f":"AM227+AM234+AM241+AM255+AM262+AM269+AM276+AM280","v":202372610.95180836},197602838.3986471,null,201253217.86792356,{"$f":"AQ227+AQ234+AQ241+AQ255+AQ262+AQ269+AQ276+AQ280","v":5892894.5879235324},280,258,null,null,"General",null,null,{"$f":"AY227+AY234+AY241+AY255+AY262+AY269+AY276+AY280","v":195360323.28},{"$f":"AZ227+AZ234+AZ241+AZ255+AZ262+AZ269+AZ276+AZ280","v":201253217.86792356},{"$f":"AZ287-AY287","v":5892894.5879235566}]
[1209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,281,259]
[1210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,282,260]
[1211,null,"System Working Capital (W/O WC Cash)",null,null,null,null,-103353725.16000003,-116982286.43999995,-119557099.52000001,-120870137.67999999,-111844529.90999998,-104683219.35999998,-91837632.469999999,-87549223,-85310367.110000029,-79206581.110000014,-79448682.069999993,{"$f":"S281+S277+S270+S263+S256+S252+S247+S242+S235+S228+S224+S220","v":-86808547.420000061},-95211888.950000018,-106019973.40000005,-114105183.86000003,-118748705.09000005,-119128740.51999998,-113990678.47999999,-105593343.20999999,-97949543.530000031,-81216658.819999993,-67748122.940000027,-72392545.769999981,-109241975.19999996,null,{"$f":"+AG281+AG277+AG270+AG263+AG256+AG252+AG247+AG242+AG235+AG228+AG220+AG224","v":-99177553.823333442},null,{"$f":"+AI281+AI277+AI270+AI263+AI256+AI252+AI247+AI242+AI235+AI228+AI220+AI224","v":-109241975.19999996},{"$f":"+AJ281+AJ277+AJ270+AJ263+AJ256+AJ252+AJ247+AJ242+AJ235+AJ228+AJ220+AJ224","v":-99177553.816666782},{"$f":"SUM(AK284:AK287)","v":-131855364.14949036},{"$f":"+AL281+AL277+AL270+AL263+AL256+AL252+AL247+AL242+AL235+AL228+AL220+AL224","v":-142543979.96371555},{"$f":"+AM281+AM277+AM270+AM263+AM256+AM252+AM247+AM242+AM235+AM228+AM220+AM224","v":-139288691.469684},-154526545.39162126,null,-131855364.14949036,{"$f":"+AQ281+AQ277+AQ270+AQ263+AQ256+AQ252+AQ247+AQ242+AQ235+AQ228+AQ220+AQ224","v":-1845090.5619903309},283,261,null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY284:AY287)","v":-109241975.20000002},{"$f":"SUM(AZ284:AZ287)","v":-131855364.14949036},{"$f":"AQ290","v":-1845090.5619903309}]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,262]
[1213,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,263,null,"RATE BASE (W/O Working Cap. Cash)"]
[1214,null,"Production",null,null,null,null,2794270.3300000047,-10416329.990000002,-17763207.980000004,-20360873.220000006,-12029724.510000002,-6129804.6499999948,7249535.2800000012,12048728.830000006,13609810.760000005,18715252.569999997,17179427.929999996,{"$f":"S206+S284","v":12158940.230000002},-719594.02999999514,-9289259.9499999974,-20199453.059999995,-29513031.219999995,-30531498.119999997,-26171046.52,-19670558.489999998,-11181734.100000003,3344297.9399999962,15370258.370000003,11922478.54999999,4435908.4399999976,null,{"$f":"AG206+AG284","v":-9028476.3579166625},null,{"$f":"AI206+AI284","v":4435908.4399999976},-9028476.3579166625,{"$f":"AK206+AK284","v":-18563575.059821807},-1214602.0294308099,{"$f":"AM206+AM284","v":-2032211.5094820964},-3431307.3088122802,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR293,FALSE)","v":-18563575.059821807},{"$f":"AQ206+AQ284","v":-2231185.1123218117},286,264,null,null,"Production",null,null,{"$f":"AY206+AY284","v":4435908.4399999976},-18563575.059821807,{"$f":"AZ293-AY293","v":-22999483.499821804}]
[1215,null,"Distribution - Wyoming",null,null,null,null,50806182.509999998,50781943.940000005,50214179.589999996,50308819.060000002,50923152.089999996,50984108.649999999,51561372.850000001,54196403.770000003,55679829.470000006,55963708.630000018,56099081.250000007,59869410.18999999,57048442.112631053,58099051.260735348,58378435.655618727,58485615.094633259,58394068.829003364,57441130.914412156,57638178.420995452,58892671.861091122,59395541.188989177,59490186.570199937,59480190.798715405,59622689.253579669,null,58540796.869067892,null,59622689.253579669,58540796.869067892,64282512.919626288,67552872.984826997,{"$f":"AM207+AM285","v":69804921.658635259},71306263.520763174,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR294,FALSE)","v":64282512.919626288},{"$f":"AQ207+AQ285","v":4659823.6660466194},287,265,null,null,"Distribution - Wyoming",null,null,59622689.253579669,64282512.919626288,{"$f":"AZ294-AY294","v":4659823.6660466194}]
[1216,null,"Distribution - Utah",null,null,null,null,1924855548.9995725,1930001148.7595725,1937924158.5495718,1945529512.6795726,1958394885.1695724,1965456771.8895721,1965363018.2895722,1851759181.1595731,1915869798.8395724,1992291864.7895725,2020369673.2695727,2062974321.9095728,2069577351.4369411,2070238093.3888364,2079812101.433953,2099985234.114939,2124600477.1705689,2131840017.4751601,2142874326.1985762,2150052047.9784808,2165399122.6905832,2237973980.9493728,2252390640.0808563,2449396655.6659918,null,2148410740.1421709,null,2449396655.6659918,2148410740.1421709,2645414877.1302862,2652813650.4422121,{"$f":"AM208+AM286","v":2751785255.6798272},2818172009.35007,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR295,FALSE)","v":2645414877.1302862},{"$f":"AQ208+AQ286","v":196018221.46429408},288,266,null,null,"Distribution - Utah",null,null,2449396655.6659918,2645414877.1302862,{"$f":"AZ295-AY295","v":196018221.46429443}]
[1217,null,"General",null,null,null,null,114634207.5999999,112871425.27999994,113719005.58999994,117995632.49999994,119316235.95999998,119835443.18999991,119935190.90999991,119630436.90999994,120366435.04999986,124501754.0699999,127643818.33999997,135486323.23999998,141726866.19999996,141582379.41,158239406.84000003,159012943.76999998,159241508.59000009,159573692.81,160303991.85999992,160562831.24000001,162359489.30000001,162473035.74000001,169304813.87,145733342.43000001,null,156249232.70541659,null,145733342.43000001,156249232.70541659,147943078.32853764,154410195.67729795,{"$f":"AM209+AM287","v":165127158.91116139},169168286.3108305,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR296,FALSE)","v":147943078.32853764},{"$f":"AQ209+AQ287","v":2209735.8985376116},289,267,null,null,"General",null,null,145733342.43000001,147943078.32853764,{"$f":"AZ296-AY296","v":2209735.8985376358}]
[1218,null,null,null,null,null,null,2093090209.4395723,2083238187.9895725,2084094135.7495716,2093473091.0195725,2116604548.7095723,2130146519.079572,2144109117.3295722,2037634750.6695728,2105525874.1195724,2191472580.0595722,2221292000.7895727,{"$f":"SUM(S293:S296)","v":2270488995.5695729},2267633065.7195721,2260630264.1095719,2276230490.8695717,2287970761.759572,2311704556.4695725,2322683794.6795721,2341145937.9895716,2358325816.9795723,2390498451.1195726,2475307461.6295729,2493098123.2995715,2659188595.7895713,null,{"$f":"SUM(AG293:AG296)","v":2354172293.3587389},null,null,null,{"$f":"SUM(AK293:AK296)","v":2839076893.3186283},{"$f":"SUM(AL293:AL296)","v":2873562117.0749063},{"$f":"SUM(AM293:AM296)","v":2984685124.7401419},{"$f":"SUM(AN293:AN296)","v":3055215251.8728514},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR297,FALSE)","v":2839076893.3186283},{"$f":"SUM(AQ293:AQ296)","v":200656595.91655648},290,268]
[1219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,269]
[1220,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,2093090209.4395726,2083238187.989572,2084094135.7495723,2093473091.019572,2116604548.709573,2130146519.079572,2144109117.329572,2037634750.6695724,2105525874.1195717,2191472580.0595722,2221292000.7895727,{"$f":"S290+S212","v":2270488995.4095726},2267633065.7195721,2260630264.1095719,2276230490.8695717,2287970761.759572,2311704556.4695725,2322683794.6795726,2341145937.9895716,2358325816.9795718,2390498451.1195722,2475307461.6295729,2493098123.299572,2659188595.7895718,null,{"$f":"AG212+AG290","v":2354172293.3520722},null,{"$f":"AI212+AI290","v":2659188595.7895718},{"$f":"AJ212+AJ290","v":2354172293.3587389},{"$f":"AK212+AK290","v":2839076893.3186283},{"$f":"AL212+AL290","v":2873562117.0749063},{"$f":"AM212+AM290","v":2984685124.7401414},3055215251.8728518,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR299,FALSE)","v":2839076893.3186283},{"$f":"AQ212+AQ290","v":200656595.91655678},292,270,null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY212+AY290","v":2659188595.7895718},{"$f":"AP299","v":2839076893.3186283},{"$f":"AQ299","v":200656595.91655678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL299-AI299","v":214373521.28533459},null,null,{"$f":"AN299-AL299","v":181653134.7979455}]

{"sheet":"RB FORECAST","index":9,"n_rows":301,"n_cols":53,"rows_kept":301,"cut":false,"hidden":false,"merged":[[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,null,null,null,null,null,null,null,null,44896,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2021-12-01"},{"$f":"'Rate Base'!T9","v":"2022-01-21"},{"$f":"'Rate Base'!U9","v":"2022-02-21"},{"$f":"'Rate Base'!V9","v":"2022-03-21"},{"$f":"'Rate Base'!W9","v":"2022-04-21"},{"$f":"'Rate Base'!X9","v":"2022-05-21"},{"$f":"'Rate Base'!Y9","v":"2022-06-21"},{"$f":"'Rate Base'!Z9","v":"2022-07-21"},{"$f":"'Rate Base'!AA9","v":"2022-08-21"},{"$f":"'Rate Base'!AB9","v":"2022-09-21"},{"$f":"'Rate Base'!AC9","v":"2022-10-21"},{"$f":"'Rate Base'!AD9","v":"2022-11-21"},{"$f":"'Rate Base'!AE9","v":"2022-12-21"},null,{"$f":"+R8","v":"2022-12-21"},{"$f":"R8","v":"2022-12-21"},{"$f":"U8+30","v":"2023-01-20"},{"$f":"V8+30","v":"2023-02-19"},"2023-03-21","2023-04-20","2023-05-20","2023-06-19","2023-07-19","2023-08-18","2023-09-17","2023-10-17","2023-11-16","2023-12-16",{"$f":"AG8","v":"2023-12-16"},null,{"$f":"+AG8","v":"2023-12-16"},{"$f":"AG8","v":"2023-12-16"},{"$f":"AK8+30","v":"2024-01-15"},{"$f":"AL8+30","v":"2024-02-14"},"2024-03-15","2024-04-14","2024-05-14","2024-06-13","2024-07-13","2024-08-12","2024-09-11","2024-10-11","2024-11-10","2024-12-10",{"$f":"AW8","v":"2024-12-10"},"Figures",null,{"$f":"+AW8","v":"2024-12-10"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},{"$f":"(U17/U20)*V20","v":10883.08},23030.006746626284,23030.006746626284,{"$f":"(X17/X20)*Y20","v":23030.006746626284},{"$f":"(Y17/Y20)*Z20","v":23030.006746626284},23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":21511.640903298001},{"$f":"AG17","v":23030.006746626284},{"$f":"(AK17/AK20)*AL20","v":23030.006746626284},{"$f":"(AL17/AL20)*AM20","v":23030.006746626284},23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,23030.006746626284,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":23030.006746626284}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":2110492.0699999998},{"$f":"'Rate Base'!T16","v":2110492.0699999998},{"$f":"'Rate Base'!U16","v":2213069.2999999998},{"$f":"'Rate Base'!V16","v":2213069.2999999998},{"$f":"'Rate Base'!W16","v":2213069.2999999998},{"$f":"'Rate Base'!X16","v":2213069.2999999998},{"$f":"'Rate Base'!Y16","v":2213069.2999999998},{"$f":"'Rate Base'!Z16","v":2213069.2999999998},{"$f":"'Rate Base'!AA16","v":2213069.2999999998},{"$f":"'Rate Base'!AB16","v":2213069.2999999998},{"$f":"'Rate Base'!AC16","v":2213069.2999999998},{"$f":"'Rate Base'!AD16","v":2213069.2999999998},{"$f":"'Rate Base'!AE16","v":2213069.2999999998},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":2200247.1462500002},{"$f":"+R18","v":2213069.2999999998},{"$f":"(U18/U20)*V20","v":2213069.2999999998},{"$f":"(V18/V20)*W20","v":4683141.2531885738},{"$f":"(W18/W20)*X20","v":4683141.2531885738},{"$f":"(X18/X20)*Y20","v":4683141.2531885738},{"$f":"(Y18/Y20)*Z20","v":4683141.2531885738},{"$f":"(Z18/Z20)*AA20","v":4683141.2531885738},{"$f":"(AA18/AA20)*AB20","v":4683141.2531885738},{"$f":"(AB18/AB20)*AC20","v":4683141.2531885738},{"$f":"(AC18/AC20)*AD20","v":4683141.2531885738},{"$f":"(AD18/AD20)*AE20","v":4683141.2531885738},{"$f":"(AE18/AE20)*AF20","v":4683141.2531885738},{"$f":"(AF18/AF20)*AG20","v":4683141.2531885738},null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":4374382.2590400018},{"$f":"AG18","v":4683141.2531885738},{"$f":"(AK18/AK20)*AL20","v":4683141.2531885738},{"$f":"(AL18/AL20)*AM20","v":4683141.2531885738},4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,4683141.2531885738,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":4683141.2531885738}]
[4]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F18)","v":2121375.15},2121375.15,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,2223952.38,null,{"$f":"SUM(T17:T19)","v":2211130.2262500003},{"$f":"+R20","v":2223952.38},{"$f":"IF($R20-$F20=0,U20+$AH20/12,U20+((G20-F20)/($R20-$F20))*$AH20)","v":2223952.38},4706171.2599352002,4706171.2599352002,{"$f":"IF($R20-$F20=0,X20+$AH20/12,X20+((J20-I20)/($R20-$F20))*$AH20)","v":4706171.2599352002},{"$f":"IF($R20-$F20=0,Y20+$AH20/12,Y20+((K20-J20)/($R20-$F20))*$AH20)","v":4706171.2599352002},4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,{"$f":"'101_106 PROJECTION'!N6","v":2482218.8799352008},{"$f":"+AG20-U20","v":2482218.8799352003},{"$f":"SUM(AJ17:AJ19)","v":4395893.8999432996},{"$f":"AG20","v":4706171.2599352002},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":4706171.2599352002},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":4706171.2599352002},4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,4706171.2599352002,0,{"$f":"+AW20-AK20","v":0},null,{"$f":"SUM(BA17:BA19)","v":4706171.2599352002}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266764.3399999999},{"$f":"'Rate Base'!T21","v":6266764.3399999999},{"$f":"'Rate Base'!U21","v":6815650.8099999996},{"$f":"'Rate Base'!V21","v":6266764.3399999999},{"$f":"'Rate Base'!W21","v":6266764.3399999999},{"$f":"'Rate Base'!X21","v":6266764.3399999999},{"$f":"'Rate Base'!Y21","v":6266764.3399999999},{"$f":"'Rate Base'!Z21","v":6266764.3399999999},{"$f":"'Rate Base'!AA21","v":6266764.3399999999},{"$f":"'Rate Base'!AB21","v":6266764.3399999999},{"$f":"'Rate Base'!AC21","v":6266764.3399999999},{"$f":"'Rate Base'!AD21","v":6266764.3399999999},{"$f":"'Rate Base'!AE21","v":6266764.3399999999},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6312504.8791666673},{"$f":"+R23","v":6266764.3399999999},{"$f":"(U23/U$31)*V$31","v":6266764.3399999999},{"$f":"(V23/V$31)*W$31","v":6266764.3399999999},{"$f":"(W23/W$31)*X$31","v":6266764.3399999999},{"$f":"(X23/X$31)*Y$31","v":6266764.3399999999},{"$f":"(Y23/Y$31)*Z$31","v":6266764.3399999999},{"$f":"(Z23/Z$31)*AA$31","v":6266764.3399999999},{"$f":"(AA23/AA$31)*AB$31","v":6266764.3399999999},{"$f":"(AB23/AB$31)*AC$31","v":6266764.3399999999},{"$f":"(AC23/AC$31)*AD$31","v":6266764.3399999999},{"$f":"(AD23/AD$31)*AE$31","v":6266764.3399999999},{"$f":"(AE23/AE$31)*AF$31","v":6266764.3399999999},{"$f":"(AF23/AF$31)*AG$31","v":6266764.3399999999},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266764.3400000008},{"$f":"AG23","v":6266764.3399999999},{"$f":"(AK23/AK31)*AL31","v":6266764.3399999999},{"$f":"(AL23/AL31)*AM31","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266764.3400000008}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437704.3400000003},{"$f":"'Rate Base'!T22","v":1437704.3400000003},{"$f":"'Rate Base'!U22","v":1437704.3400000003},{"$f":"'Rate Base'!V22","v":1437704.3400000003},{"$f":"'Rate Base'!W22","v":1437704.3400000003},{"$f":"'Rate Base'!X22","v":1437704.3400000003},{"$f":"'Rate Base'!Y22","v":1437704.3400000003},{"$f":"'Rate Base'!Z22","v":1437704.3400000003},{"$f":"'Rate Base'!AA22","v":1437704.3400000003},{"$f":"'Rate Base'!AB22","v":1437704.3400000003},{"$f":"'Rate Base'!AC22","v":1437704.3400000003},{"$f":"'Rate Base'!AD22","v":1437704.3400000003},{"$f":"'Rate Base'!AE22","v":1437704.3400000003},null,1437704.34,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,1437704.34,1437704.3400000003,{"$f":"(AK24/AK31)*AL31","v":1437704.3400000003},{"$f":"(AL24/AL31)*AM31","v":1437704.3400000003},1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,null,1437704.34]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.810000002},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.050000001},{"$f":"'Rate Base'!T24","v":17216356.050000001},{"$f":"'Rate Base'!U24","v":17216356.050000001},{"$f":"'Rate Base'!V24","v":17216356.050000001},{"$f":"'Rate Base'!W24","v":17216356.050000001},{"$f":"'Rate Base'!X24","v":17216356.050000001},{"$f":"'Rate Base'!Y24","v":17216356.050000001},{"$f":"'Rate Base'!Z24","v":17216356.050000001},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.050000004,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.12},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":2693816.12},{"$f":"'Rate Base'!X25","v":2693816.12},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2693816.1200000006,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.71},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.63},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.62999999999,121186.62999999999,121186.62999999999,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136},79968136,80517022.469999999,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":80013876.539166674},{"$f":"+R31","v":79968136},{"$f":"U31","v":79968136},{"$f":"V31","v":79968136},{"$f":"W31","v":79968136},{"$f":"X31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":1.2756779676669457E-9},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17,null,null,null,null,null,{"$f":"+G31/G172","v":2.2853115397335508E-2}]
[{"$f":"+A32+1","v":18},null,null,"Distribution Plant"]
[{"$f":"A33+1","v":19},null,364,"LNG Plant"]
[{"$f":"A34+1","v":20},null,null,null,"Wyoming",{"$f":"'Rate Base'!S33","v":0},{"$f":"'Rate Base'!T33","v":0},{"$f":"'Rate Base'!U33","v":0},{"$f":"'Rate Base'!V33","v":0},{"$f":"'Rate Base'!W33","v":0},{"$f":"'Rate Base'!X33","v":0},{"$f":"'Rate Base'!Y33","v":0},{"$f":"'Rate Base'!Z33","v":0},{"$f":"'Rate Base'!AA33","v":0},{"$f":"'Rate Base'!AB33","v":0},{"$f":"'Rate Base'!AC33","v":0},{"$f":"'Rate Base'!AD33","v":0},{"$f":"'Rate Base'!AE33","v":0},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":0},{"$f":"R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":0},{"$f":"AG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":0}]
[{"$f":"A35+1","v":21},null,null,null,"Utah",{"$f":"'Rate Base'!S34","v":0},{"$f":"'Rate Base'!T34","v":0},{"$f":"'Rate Base'!U34","v":0},{"$f":"'Rate Base'!V34","v":0},{"$f":"'Rate Base'!W34","v":0},{"$f":"'Rate Base'!X34","v":0},{"$f":"'Rate Base'!Y34","v":0},{"$f":"'Rate Base'!Z34","v":0},{"$f":"'Rate Base'!AA34","v":0},{"$f":"'Rate Base'!AB34","v":0},{"$f":"'Rate Base'!AC34","v":0},{"$f":"'Rate Base'!AD34","v":0},{"$f":"'Rate Base'!AE34","v":0},null,{"$f":"((F36/2)+SUM(G36:Q36)+(R36/2))/12","v":0},{"$f":"R36","v":0},{"$f":"V37","v":158359013.61184222},{"$f":"W37","v":158536825.02368444},{"$f":"X37","v":158714636.43552667},158892447.8473689,159070259.25921112,159248070.67105335,159425882.08289558,159603693.4947378,159781504.90658003,159959316.31842226,160137127.73026448,160314939.14210671,null,null,{"$f":"((U36/2)+SUM(V36:AF36)+(AG36/2))/12","v":152657187.24605334},{"$f":"AG36","v":160314939.14210671},{"$f":"(AK36/AK37)*AL37","v":160422635.51609784},{"$f":"(AL36/AL37)*AM37","v":160530331.89008898},160638028.26408011,160745724.63807124,160853421.01206237,160961117.3860535,161068813.76004463,161176510.13403577,161284206.5080269,161391902.88201803,161499599.25600916,161607295.63000029,null,null,null,{"$f":"((AK36/2)+SUM(AL36:AV36)+(AW36/2))/12","v":160961117.38605347}]
[{"$f":"A36+1","v":22},null,null,null,"Total",{"$f":"'Rate Base'!S35","v":0},{"$f":"'Rate Base'!T35","v":0},{"$f":"'Rate Base'!U35","v":0},{"$f":"'Rate Base'!V35","v":0},{"$f":"'Rate Base'!W35","v":0},{"$f":"'Rate Base'!X35","v":0},{"$f":"'Rate Base'!Y35","v":0},{"$f":"'Rate Base'!Z35","v":0},{"$f":"'Rate Base'!AA35","v":0},{"$f":"'Rate Base'!AB35","v":0},{"$f":"'Rate Base'!AC35","v":0},{"$f":"'Rate Base'!AD35","v":0},{"$f":"SUM(R35:R36)","v":0},null,{"$f":"SUM(T35:T36)","v":0},{"$f":"R37","v":0},{"$f":"'101_106 PROJECTION'!L14+AH37/12","v":158359013.61184222},{"$f":"V37+AH37/12","v":158536825.02368444},{"$f":"IF($R37-$F37=0,W37+$AH37/12,W37+((I37-H37)/($R37-$F37))*$AH37)","v":158714636.43552667},{"$f":"IF($R37-$F37=0,X37+$AH37/12,X37+((J37-I37)/($R37-$F37))*$AH37)","v":158892447.8473689},{"$f":"IF($R37-$F37=0,Y37+$AH37/12,Y37+((K37-J37)/($R37-$F37))*$AH37)","v":159070259.25921112},{"$f":"IF($R37-$F37=0,Z37+$AH37/12,Z37+((L37-K37)/($R37-$F37))*$AH37)","v":159248070.67105335},{"$f":"IF($R37-$F37=0,AA37+$AH37/12,AA37+((M37-L37)/($R37-$F37))*$AH37)","v":159425882.08289558},{"$f":"IF($R37-$F37=0,AB37+$AH37/12,AB37+((N37-M37)/($R37-$F37))*$AH37)","v":159603693.4947378},{"$f":"IF($R37-$F37=0,AC37+$AH37/12,AC37+((O37-N37)/($R37-$F37))*$AH37)","v":159781504.90658003},{"$f":"IF($R37-$F37=0,AD37+$AH37/12,AD37+((P37-O37)/($R37-$F37))*$AH37)","v":159959316.31842226},{"$f":"IF($R37-$F37=0,AE37+$AH37/12,AE37+((Q37-P37)/($R37-$F37))*$AH37)","v":160137127.73026448},{"$f":"IF($R37-$F37=0,AF37+$AH37/12,AF37+((R37-Q37)/($R37-$F37))*$AH37)","v":160314939.14210671},{"$f":"'101_106 PROJECTION'!J14+'101_106 PROJECTION'!M14","v":2133736.9421065818},{"$f":"+AG37-U37","v":160314939.14210671},{"$f":"SUM(AJ35:AJ36)","v":152657187.24605334},{"$f":"AG37","v":160314939.14210671},{"$f":"IF($R37-$F37=0,AK37+$AX37/12,AK37+((G37-F37)/($R37-$F37))*$AX37)","v":160422635.51609784},{"$f":"IF($R37-$F37=0,AL37+$AX37/12,AL37+((H37-G37)/($R37-$F37))*$AX37)","v":160530331.89008898},160638028.26408011,160745724.63807124,160853421.01206237,160961117.3860535,161068813.76004463,161176510.13403577,161284206.5080269,161391902.88201803,161499599.25600916,161607295.63000029,{"$f":"'101_106 PROJECTION'!T14","v":1292356.4878934184},{"$f":"+AW37-AK37","v":1292356.4878935814},null,{"$f":"SUM(BA35:BA36)","v":160961117.38605347}]
[23]
[24,null,364.1,"LNG Plant- Land"]
[25,null,null,null,"Wyoming",{"$f":"'Rate Base'!S38","v":0},{"$f":"'Rate Base'!T38","v":0},{"$f":"'Rate Base'!U38","v":0},{"$f":"'Rate Base'!V38","v":0},{"$f":"'Rate Base'!W38","v":0},{"$f":"'Rate Base'!X38","v":0},{"$f":"'Rate Base'!Y38","v":0},{"$f":"'Rate Base'!Z38","v":0},{"$f":"'Rate Base'!AA38","v":0},{"$f":"'Rate Base'!AB38","v":0},{"$f":"'Rate Base'!AC38","v":0},{"$f":"'Rate Base'!AD38","v":0},{"$f":"'Rate Base'!AE38","v":0},null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":0},{"$f":"R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U40/2)+SUM(V40:AF40)+(AG40/2))/12","v":0},{"$f":"AG40","v":0},{"$f":"(AK40/AK42)*AL42","v":0},{"$f":"(AL40/AL42)*AM42","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":0}]
[26,null,null,null,"Utah",{"$f":"'Rate Base'!S39","v":0},{"$f":"'Rate Base'!T39","v":0},{"$f":"'Rate Base'!U39","v":0},{"$f":"'Rate Base'!V39","v":0},{"$f":"'Rate Base'!W39","v":0},{"$f":"'Rate Base'!X39","v":0},{"$f":"'Rate Base'!Y39","v":0},{"$f":"'Rate Base'!Z39","v":0},{"$f":"'Rate Base'!AA39","v":0},{"$f":"'Rate Base'!AB39","v":0},{"$f":"'Rate Base'!AC39","v":0},{"$f":"'Rate Base'!AD39","v":0},{"$f":"'Rate Base'!AE39","v":0},null,{"$f":"((F41/2)+SUM(G41:Q41)+(R41/2))/12","v":0},{"$f":"R41","v":0},{"$f":"'101_106 PROJECTION'!N15","v":14458145.210000001},{"$f":"(V41/V42)*W42","v":14458145.210000001},{"$f":"(W41/W42)*X42","v":14458145.210000001},{"$f":"(X41/X42)*Y42","v":14458145.210000001},{"$f":"(Y41/Y42)*Z42","v":14458145.210000001},{"$f":"(Z41/Z42)*AA42","v":14458145.210000001},{"$f":"(AA41/AA42)*AB42","v":14458145.210000001},{"$f":"(AB41/AB42)*AC42","v":14458145.210000001},{"$f":"(AC41/AC42)*AD42","v":14458145.210000001},{"$f":"(AD41/AD42)*AE42","v":14458145.210000001},{"$f":"(AE41/AE42)*AF42","v":14458145.210000001},{"$f":"(AF41/AF42)*AG42","v":14458145.210000001},null,null,{"$f":"((U41/2)+SUM(V41:AF41)+(AG41/2))/12","v":13855722.492916672},{"$f":"AG41","v":14458145.210000001},{"$f":"(AK41/AK42)*AL42","v":14458145.210000001},{"$f":"(AL41/AL42)*AM42","v":14458145.210000001},14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,null,null,null,{"$f":"((AK41/2)+SUM(AL41:AV41)+(AW41/2))/12","v":14458145.210000003}]
[27,null,null,null,"Total",{"$f":"'Rate Base'!S40","v":0},{"$f":"'Rate Base'!T40","v":0},{"$f":"'Rate Base'!U40","v":0},{"$f":"'Rate Base'!V40","v":0},{"$f":"'Rate Base'!W40","v":0},{"$f":"'Rate Base'!X40","v":0},{"$f":"'Rate Base'!Y40","v":0},{"$f":"'Rate Base'!Z40","v":0},{"$f":"'Rate Base'!AA40","v":0},{"$f":"'Rate Base'!AB40","v":0},{"$f":"'Rate Base'!AC40","v":0},{"$f":"'Rate Base'!AD40","v":0},{"$f":"'Rate Base'!AE40","v":0},null,{"$f":"SUM(T40:T41)","v":0},{"$f":"R42","v":0},{"$f":"SUM(V40:V41)","v":14458145.210000001},{"$f":"SUM(T42:V42)","v":14458145.210000001},{"$f":"W42+((I42-H42)/($V42-$F42))*$AH42","v":14458145.210000001},{"$f":"X42+((J42-I42)/($V42-$F42))*$AH42","v":14458145.210000001},14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,0,{"$f":"+AG42-U42","v":14458145.210000001},{"$f":"SUM(AJ40:AJ41)","v":13855722.492916672},{"$f":"AG42","v":14458145.210000001},{"$f":"IF($R42-$F42=0,AK42+$AX42/12,AK42+((G42-F42)/($R42-$F42))*$AX42)","v":14458145.210000001},{"$f":"IF($R42-$F42=0,AL42+$AX42/12,AL42+((H42-G42)/($R42-$F42))*$AX42)","v":14458145.210000001},14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,{"$f":"'101_106 PROJECTION'!T15","v":0},{"$f":"+AW42-AK42","v":0},null,{"$f":"SUM(BA40:BA41)","v":14458145.210000003}]
[28]
[29,null,"374","Land & Land Rights"]
[30,null,null,null,"Wyoming",{"$f":"'Rate Base'!S43","v":451318.04000000004},{"$f":"'Rate Base'!T43","v":451318.04000000004},{"$f":"'Rate Base'!U43","v":451318.04000000004},{"$f":"'Rate Base'!V43","v":451318.04000000004},{"$f":"'Rate Base'!W43","v":451318.04000000004},{"$f":"'Rate Base'!X43","v":451318.04000000004},{"$f":"'Rate Base'!Y43","v":451318.04000000004},{"$f":"'Rate Base'!Z43","v":451318.04000000004},{"$f":"'Rate Base'!AA43","v":451318.04000000004},{"$f":"'Rate Base'!AB43","v":451318.04000000004},{"$f":"'Rate Base'!AC43","v":451318.04000000004},{"$f":"'Rate Base'!AD43","v":451318.04000000004},{"$f":"'Rate Base'!AE43","v":451318.04000000004},null,{"$f":"((F45/2)+SUM(G45:Q45)+(R45/2))/12","v":451318.04000000004},{"$f":"+R45","v":451318.04000000004},{"$f":"(U45/U47)*V47","v":451923.09679526283},451929.33533643646,462381.22173154657,{"$f":"(X45/X47)*Y47","v":462388.11253134202},{"$f":"(Y45/Y47)*Z47","v":462410.84506479092},462411.67250035697,462440.55199657701,462459.64666348562,462459.64666348562,462459.64666348562,462527.34419255576,462527.34419255576,null,null,{"$f":"((U45/2)+SUM(V45:AF45)+(AG45/2))/12","v":460226.15101963369},{"$f":"AG45","v":462527.34419255576},{"$f":"(AK45/AK47)*AL47","v":463139.23595721315},{"$f":"(AL45/AL47)*AM47","v":463145.5449715032},473715.50015649426,473722.46879758674,473745.45812704484,473746.29490966199,473775.50064050057,473794.81100858789,473794.81100858789,473794.81100858789,473863.27327667578,473863.27327667578,null,null,null,{"$f":"((AK45/2)+SUM(AL45:AV45)+(AW45/2))/12","v":471536.08488308825}]
[31,null,null,null,"Utah",{"$f":"'Rate Base'!S44","v":23753887.260000002},{"$f":"'Rate Base'!T44","v":23785732.91},{"$f":"'Rate Base'!U44","v":23786061.260000002},{"$f":"'Rate Base'!V44","v":24336170.140000001},{"$f":"'Rate Base'!W44","v":24336532.82},{"$f":"'Rate Base'!X44","v":24337729.289999999},{"$f":"'Rate Base'!Y44","v":24337772.84},{"$f":"'Rate Base'!Z44","v":24339292.84},{"$f":"'Rate Base'!AA44","v":24340297.84},{"$f":"'Rate Base'!AB44","v":24340297.84},{"$f":"'Rate Base'!AC44","v":24340297.84},{"$f":"'Rate Base'!AD44","v":24343860.93},{"$f":"'Rate Base'!AE44","v":24343860.93},null,{"$f":"((F46/2)+SUM(G46:Q46)+(R46/2))/12","v":24222743.387083333},{"$f":"+R46","v":24343860.93},{"$f":"(U46/U47)*V47","v":24376497.379627917},24376833.883302212,24940603.21292777,{"$f":"(X46/X47)*Y47","v":24940974.899093729},{"$f":"(Y46/Y47)*Z47","v":24942201.080154136},24942245.711599287,24943803.456642468,24944833.413069043,24944833.413069043,24944833.413069043,24948484.98266504,24948484.98266504,null,null,{"$f":"((U46/2)+SUM(V46:AF46)+(AG46/2))/12","v":24824359.816796016},{"$f":"AG46","v":24948484.98266504},{"$f":"(AK46/AK47)*AL47","v":24981490.106996059},{"$f":"(AL46/AL47)*AM47","v":24981830.411953695},25551968.310850345,25552344.195735484,25553584.228239395,25553629.363859631,25555204.705828886,25556246.297065135,25556246.297065135,25556246.297065135,25559939.116286993,25559939.116286993,null,null,null,{"$f":"((AK46/2)+SUM(AL46:AV46)+(AW46/2))/12","v":25434411.781701822}]
[32,null,null,null,"Total",{"$f":"SUM(F45:F46)","v":24205205.300000001},24237050.949999999,24237379.300000001,24787488.18,24787850.859999999,24789047.329999998,24789090.879999999,24790610.879999999,24791615.879999999,24791615.879999999,24791615.879999999,24795178.969999999,24795178.969999999,null,{"$f":"SUM(T45:T46)","v":24674061.427083332},{"$f":"+R47","v":24795178.969999999},{"$f":"U47+((G47-F47)/($R47-$F47))*$AH47","v":24828420.476423178},24828763.218638647,25402984.434659313,{"$f":"X47+((J47-I47)/($R47-$F47))*$AH47","v":25403363.01162507},{"$f":"Y47+((K47-J47)/($R47-$F47))*$AH47","v":25404611.925218925},25404657.384099644,25406244.008639045,25407293.05973253,25407293.05973253,25407293.05973253,25411012.326857597,25411012.326857597,{"$f":"+'101_106 PROJECTION'!N16","v":615833.35685760085},{"$f":"+AG47-U47","v":615833.35685759783},{"$f":"SUM(AJ45:AJ46)","v":25284585.967815649},{"$f":"AG47","v":25411012.326857597},{"$f":"IF($R47-$F47=0,AK47+$AX47/12,AK47+((G47-F47)/($R47-$F47))*$AX47)","v":25444629.342953272},{"$f":"IF($R47-$F47=0,AL47+$AX47/12,AL47+((H47-G47)/($R47-$F47))*$AX47)","v":25444975.956925198},{"$f":"IF($R47-$F47=0,AM47+$AX47/12,AM47+((I47-H47)/($R47-$F47))*$AX47)","v":26025683.81100684},{"$f":"IF($R47-$F47=0,AN47+$AX47/12,AN47+((J47-I47)/($R47-$F47))*$AX47)","v":26026066.664533071},{"$f":"IF($R47-$F47=0,AO47+$AX47/12,AO47+((K47-J47)/($R47-$F47))*$AX47)","v":26027329.686366443},{"$f":"IF($R47-$F47=0,AP47+$AX47/12,AP47+((L47-K47)/($R47-$F47))*$AX47)","v":26027375.658769298},{"$f":"IF($R47-$F47=0,AQ47+$AX47/12,AQ47+((M47-L47)/($R47-$F47))*$AX47)","v":26028980.206469391},{"$f":"IF($R47-$F47=0,AR47+$AX47/12,AR47+((N47-M47)/($R47-$F47))*$AX47)","v":26030041.108073726},{"$f":"IF($R47-$F47=0,AS47+$AX47/12,AS47+((O47-N47)/($R47-$F47))*$AX47)","v":26030041.108073726},{"$f":"IF($R47-$F47=0,AT47+$AX47/12,AT47+((P47-O47)/($R47-$F47))*$AX47)","v":26030041.108073726},{"$f":"IF($R47-$F47=0,AU47+$AX47/12,AU47+((Q47-P47)/($R47-$F47))*$AX47)","v":26033802.389563672},{"$f":"IF($R47-$F47=0,AV47+$AX47/12,AV47+((R47-Q47)/($R47-$F47))*$AX47)","v":26033802.389563672},{"$f":"'101_106 PROJECTION'!$T$16","v":622790.06270607794},{"$f":"+AW47-AK47","v":622790.06270607561},null,{"$f":"SUM(BA45:BA46)","v":25905947.866584912}]
[33]
[34,null,"375","Structures & Improvements"]
[35,null,null,null,"Wyoming",{"$f":"'Rate Base'!S48","v":1745114.8900000001},{"$f":"'Rate Base'!T48","v":1730202.8399999999},{"$f":"'Rate Base'!U48","v":1730202.8399999999},{"$f":"'Rate Base'!V48","v":1730202.8399999999},{"$f":"'Rate Base'!W48","v":1730202.8399999999},{"$f":"'Rate Base'!X48","v":1730202.8399999999},{"$f":"'Rate Base'!Y48","v":1730202.8399999999},{"$f":"'Rate Base'!Z48","v":1730202.8399999999},{"$f":"'Rate Base'!AA48","v":1730202.8399999999},{"$f":"'Rate Base'!AB48","v":1730202.8399999999},{"$f":"'Rate Base'!AC48","v":1730202.8399999999},{"$f":"'Rate Base'!AD48","v":1730202.8399999999},{"$f":"'Rate Base'!AE48","v":1730202.8399999999},null,{"$f":"((F50/2)+SUM(G50:Q50)+(R50/2))/12","v":1730824.1754166663},{"$f":"+R50","v":1730202.8399999999},{"$f":"(U50/U52)*V52","v":1730202.8399999999},1730202.8399999999,1785235.9298854556,{"$f":"(X50/X52)*Y52","v":1785235.9298854556},{"$f":"(Y50/Y52)*Z52","v":1785235.9298854556},1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,null,null,{"$f":"((U50/2)+SUM(V50:AF50)+(AG50/2))/12","v":1773770.7028259856},{"$f":"AG50","v":1785235.9298854556},{"$f":"(AK50/AK52)*AL52","v":1785235.9298854556},{"$f":"(AL50/AL52)*AM52","v":1785235.9298854556},1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,1785235.9298854556,null,null,null,{"$f":"((AK50/2)+SUM(AL50:AV50)+(AW50/2))/12","v":1785235.9298854556}]
[36,null,null,null,"Utah",{"$f":"'Rate Base'!S49","v":18625619.699999988},{"$f":"'Rate Base'!T49","v":18640531.749999989},{"$f":"'Rate Base'!U49","v":18640531.749999989},{"$f":"'Rate Base'!V49","v":18699767.50999999},{"$f":"'Rate Base'!W49","v":18699767.50999999},{"$f":"'Rate Base'!X49","v":18699767.50999999},{"$f":"'Rate Base'!Y49","v":18699767.50999999},{"$f":"'Rate Base'!Z49","v":18699767.50999999},{"$f":"'Rate Base'!AA49","v":18699767.50999999},{"$f":"'Rate Base'!AB49","v":18699767.50999999},{"$f":"'Rate Base'!AC49","v":18699767.50999999},{"$f":"'Rate Base'!AD49","v":18699767.50999999},{"$f":"'Rate Base'!AE49","v":18699767.50999999},null,{"$f":"((F51/2)+SUM(G51:Q51)+(R51/2))/12","v":18686805.391249988},{"$f":"+R51","v":18699767.50999999},{"$f":"(U51/U52)*V52","v":18699767.50999999},{"$f":"(V51/V52)*W52","v":18699767.50999999},{"$f":"(W51/W52)*X52","v":19294556.723393582},{"$f":"(X51/X52)*Y52","v":19294556.723393582},{"$f":"(Y51/Y52)*Z52","v":19294556.723393582},{"$f":"(Z51/Z52)*AA52","v":19294556.723393582},{"$f":"(AA51/AA52)*AB52","v":19294556.723393582},{"$f":"(AB51/AB52)*AC52","v":19294556.723393582},{"$f":"(AC51/AC52)*AD52","v":19294556.723393582},{"$f":"(AD51/AD52)*AE52","v":19294556.723393582},{"$f":"(AE51/AE52)*AF52","v":19294556.723393582},{"$f":"(AF51/AF52)*AG52","v":19294556.723393582},null,null,{"$f":"((U51/2)+SUM(V51:AF51)+(AG51/2))/12","v":19170642.303936586},{"$f":"AG51","v":19294556.723393582},{"$f":"(AK51/AK52)*AL52","v":19294556.723393582},{"$f":"(AL51/AL52)*AM52","v":19294556.723393582},{"$f":"(AM51/AM52)*AN52","v":19294556.723393582},{"$f":"(AN51/AN52)*AO52","v":19294556.723393582},{"$f":"(AO51/AO52)*AP52","v":19294556.723393582},{"$f":"(AP51/AP52)*AQ52","v":19294556.723393582},{"$f":"(AQ51/AQ52)*AR52","v":19294556.723393582},{"$f":"(AR51/AR52)*AS52","v":19294556.723393582},{"$f":"(AS51/AS52)*AT52","v":19294556.723393582},{"$f":"(AT51/AT52)*AU52","v":19294556.723393582},{"$f":"(AU51/AU52)*AV52","v":19294556.723393582},{"$f":"(AV51/AV52)*AW52","v":19294556.723393582},null,null,null,{"$f":"((AK51/2)+SUM(AL51:AV51)+(AW51/2))/12","v":19294556.723393586}]
[37,null,null,null,"Total",{"$f":"SUM(F50:F51)","v":20370734.589999989},20370734.589999989,20370734.589999989,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,20429970.34999999,null,{"$f":"SUM(T50:T51)","v":20417629.566666655},{"$f":"+R52","v":20429970.34999999},{"$f":"U52+((G52-F52)/($R52-$F52))*$AH52","v":20429970.34999999},{"$f":"V52+((H52-G52)/($R52-$F52))*$AH52","v":20429970.34999999},{"$f":"W52+((I52-H52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"X52+((J52-I52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"Y52+((K52-J52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"Z52+((L52-K52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AA52+((M52-L52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AB52+((N52-M52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AC52+((O52-N52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AD52+((P52-O52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AE52+((Q52-P52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"AF52+((R52-Q52)/($R52-$F52))*$AH52","v":21079792.653279036},{"$f":"+'101_106 PROJECTION'!N17","v":649822.3032790455},{"$f":"+AG52-U52","v":649822.30327904597},{"$f":"SUM(AJ50:AJ51)","v":20944413.006762572},{"$f":"AG52","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AK52+$AX52/12,AK52+((G52-F52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AL52+$AX52/12,AL52+((H52-G52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AM52+$AX52/12,AM52+((I52-H52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AN52+$AX52/12,AN52+((J52-I52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AO52+$AX52/12,AO52+((K52-J52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AP52+$AX52/12,AP52+((L52-K52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AQ52+$AX52/12,AQ52+((M52-L52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AR52+$AX52/12,AR52+((N52-M52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AS52+$AX52/12,AS52+((O52-N52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AT52+$AX52/12,AT52+((P52-O52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AU52+$AX52/12,AU52+((Q52-P52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"IF($R52-$F52=0,AV52+$AX52/12,AV52+((R52-Q52)/($R52-$F52))*$AX52)","v":21079792.653279036},{"$f":"'101_106 PROJECTION'!$T$17","v":0},{"$f":"+AW52-AK52","v":0},null,{"$f":"SUM(BA50:BA51)","v":21079792.65327904}]
[38,null,null,null,null,null,null,null,{"$f":"I52-H52","v":59235.760000001639},{"$f":"J52-I52","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X52-U52","v":649822.30327904597},null,null,null,null,null,null,null,null,null,{"$f":"AH52-X53","v":0},null,null,{"$f":"+AG53","v":0}]
[39,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R52-H52","v":59235.760000001639}]
[40,null,null,null,"Dist - Wy - Mains - SD"]
[41,null,null,null,"Dist - Wy - Mains - LD"]
[42,null,null,null,"Dist - Wy - Mains - Feeders"]
[43,null,null,null,"Wyoming",{"$f":"'Rate Base'!S56","v":60653809.600000001},{"$f":"'Rate Base'!T56","v":59686377.090000004},{"$f":"'Rate Base'!U56","v":60099371.439999998},{"$f":"'Rate Base'!V56","v":60168742.380000003},{"$f":"'Rate Base'!W56","v":60412415.280000001},{"$f":"'Rate Base'!X56","v":60512422.789999999},{"$f":"'Rate Base'!Y56","v":60512422.789999999},{"$f":"'Rate Base'!Z56","v":60512422.789999999},{"$f":"'Rate Base'!AA56","v":61273803.969999999},{"$f":"'Rate Base'!AB56","v":61409886.509999998},{"$f":"'Rate Base'!AC56","v":61409886.509999998},{"$f":"'Rate Base'!AD56","v":61399036.899999999},{"$f":"'Rate Base'!AE56","v":61399066.57},null,{"$f":"((F58/2)+SUM(G58:Q58)+(R58/2))/12","v":60701935.544583328},{"$f":"+R58","v":61399066.57},{"$f":"(U58/U63)*V63","v":63132309.445241638},{"$f":"(V58/V63)*W63","v":65977484.505012028},{"$f":"(W58/W63)*X63","v":66226427.785694167},{"$f":"(X58/X63)*Y63","v":66780557.108481675},{"$f":"(Y58/Y63)*Z63","v":66923133.331499398},{"$f":"(Z58/Z63)*AA63","v":67601231.330210224},{"$f":"(AA58/AA63)*AB63","v":68823183.995446146},{"$f":"(AB58/AB63)*AC63","v":69061460.544831991},{"$f":"(AC58/AC63)*AD63","v":69517832.625115484},{"$f":"(AD58/AD63)*AE63","v":69558120.842430279},{"$f":"(AE58/AE63)*AF63","v":69955918.007921353},{"$f":"(AF58/AF63)*AG63","v":72054051.996163443},null,null,{"$f":"((U58/2)+SUM(V58:AF58)+(AG58/2))/12","v":67523684.900413826},{"$f":"AG58","v":72054051.996163443},{"$f":"(AK58/AK63)*AL63","v":72920944.523972094},{"$f":"(AL58/AL63)*AM63","v":74343977.057297006},74468487.633947402,74745638.964684695,74816949.37601988,75156104.434206665,75767271.887978077,75886447.43063584,76114704.850267872,76134855.260258198,76333816.061005518,77383211.216600686,null,null,null,{"$f":"((AK58/2)+SUM(AL58:AV58)+(AW58/2))/12","v":75117319.09055461}]
[44,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F59/2)+SUM(G59:Q59)+(R59/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U59/2)+SUM(V59:AF59)+(AG59/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK59/2)+SUM(AL59:AV59)+(AW59/2))/12","v":0}]
[45,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F60/2)+SUM(G60:Q60)+(R60/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U60/2)+SUM(V60:AF60)+(AG60/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK60/2)+SUM(AL60:AV60)+(AW60/2))/12","v":0}]
[46,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":0}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":1968966496.5999994},{"$f":"'Rate Base'!T60","v":2004134522.5699992},{"$f":"'Rate Base'!U60","v":2059862924.749999},{"$f":"'Rate Base'!V60","v":2064705737.819999},{"$f":"'Rate Base'!W60","v":2075396223.0599992},{"$f":"'Rate Base'!X60","v":2078109549.7399993},{"$f":"'Rate Base'!Y60","v":2091489875.3199992},{"$f":"'Rate Base'!Z60","v":2115601618.0699992},{"$f":"'Rate Base'!AA60","v":2119541943.4499991},{"$f":"'Rate Base'!AB60","v":2128411059.3199995},{"$f":"'Rate Base'!AC60","v":2129206032.1199996},{"$f":"'Rate Base'!AD60","v":2137066271.6399994},{"$f":"'Rate Base'!AE60","v":2178466918.4599991},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":2089770205.4491661},{"$f":"+R62","v":2178466918.4599991},{"$f":"(U62/U63)*V63","v":2239963167.1214614},{"$f":"(V62/V63)*W63","v":2340911277.4297981},{"$f":"(W62/W63)*X63","v":2349743898.7029676},{"$f":"(X62/X63)*Y63","v":2369404660.1066446},{"$f":"(Y62/Y63)*Z63","v":2374463329.6036634},{"$f":"(Z62/Z63)*AA63","v":2398522556.2367153},{"$f":"(AA62/AA63)*AB63","v":2441877994.7775536},{"$f":"(AB62/AB63)*AC63","v":2450332155.5535984},{"$f":"(AC62/AC63)*AD63","v":2466524445.3545017},{"$f":"(AD62/AD63)*AE63","v":2467953889.7015738},{"$f":"(AE62/AE63)*AF63","v":2482067914.7786732},{"$f":"(AF62/AF63)*AG63","v":2556510666.7490301},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":2395771173.4976387},{"$f":"AG62","v":2556510666.7490301},{"$f":"(AK62/AK63)*AL63","v":2587268409.4834127},{"$f":"(AL62/AL63)*AM63","v":2637758253.5628238},2642175945.6774426,2652009401.447165,2654539527.4036946,2666572903.7359867,2688257404.0722022,2692485806.7446346,2700584484.2219954,2701299429.9697013,2708358650.0313649,2745591669.3354936,null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":2665196782.0327234}]
[48,null,null,null,"Total",{"$f":"SUM(F56:F62)","v":2029620306.1999993},2063820899.6599991,2119962296.1899991,2124874480.1999991,2135808638.3399992,2138621972.5299993,2152002298.1099992,2176114040.8599992,2180815747.4199991,2189820945.8299994,2190615918.6299996,2198465308.5399995,2239865985.0299993,null,{"$f":"SUM(T56:T62)","v":2150472140.9937496},{"$f":"+R63","v":2239865985.0299993},{"$f":"U63+((G63-F63)/($R63-$F63))*$AH63","v":2303095476.5667033},2406888761.9348102,2415970326.4886618,{"$f":"X63+((J63-I63)/($R63-$F63))*$AH63","v":2436185217.215126},{"$f":"Y63+((K63-J63)/($R63-$F63))*$AH63","v":2441386462.9351625},2466123787.566925,2510701178.7729993,2519393616.0984302,2536042277.9796166,2537512010.5440035,2552023832.7865939,2628564718.745193,{"$f":"'101_106 PROJECTION'!N18","v":388698733.71519387},{"$f":"+AG63-U63","v":388698733.71519375},{"$f":"SUM(AJ56:AJ62)","v":2463294858.3980527},{"$f":"AG63","v":2628564718.745193},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":2660189354.0073843},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":2712102230.62012},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":2716644433.3113894},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":2726755040.4118495},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":2729356476.7797146},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":2741729008.1701937},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":2764024675.9601803},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":2768372254.1752706},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":2776699189.0722632},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":2777434285.2299595},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":2784692466.0923705},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":2822974880.552094},{"$f":"'101_106 PROJECTION'!$T$18","v":194410161.80690077},{"$f":"+AW63-AK63","v":194410161.80690098},null,{"$f":"SUM(BA56:BA62)","v":2740314101.1232781}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG64","v":0}]
[50,null,"377","Compressor Station Equipment"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":0},{"$f":"'Rate Base'!T64","v":0},{"$f":"'Rate Base'!U64","v":0},{"$f":"'Rate Base'!V64","v":0},{"$f":"'Rate Base'!W64","v":0},{"$f":"'Rate Base'!X64","v":0},{"$f":"'Rate Base'!Y64","v":0},{"$f":"'Rate Base'!Z64","v":0},{"$f":"'Rate Base'!AA64","v":99725.57},{"$f":"'Rate Base'!AB64","v":99725.57},{"$f":"'Rate Base'!AC64","v":99725.57},{"$f":"'Rate Base'!AD64","v":99725.57},{"$f":"'Rate Base'!AE64","v":99725.57},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":37397.088750000003},{"$f":"R66","v":99725.57},{"$f":"(U66/U68)*V68","v":99725.57},99725.57,99725.57,{"$f":"(X66/X68)*Y68","v":99725.57},{"$f":"(Y66/Y68)*Z68","v":99725.57},99725.57,99725.57,99972.99250509945,99972.99250509945,99972.99250509945,99972.99250509945,99972.99250509945,null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":99818.353439412269},0,{"$f":"(AK66/AK68)*AL68","v":0},{"$f":"(AL66/AL68)*AM68","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":0}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":16267682.99},{"$f":"'Rate Base'!T65","v":16267682.99},{"$f":"'Rate Base'!U65","v":16267682.99},{"$f":"'Rate Base'!V65","v":16267682.99},{"$f":"'Rate Base'!W65","v":16267682.99},{"$f":"'Rate Base'!X65","v":16267682.99},{"$f":"'Rate Base'!Y65","v":16267682.99},{"$f":"'Rate Base'!Z65","v":16267682.99},{"$f":"'Rate Base'!AA65","v":16267682.99},{"$f":"'Rate Base'!AB65","v":16267682.99},{"$f":"'Rate Base'!AC65","v":16267682.99},{"$f":"'Rate Base'!AD65","v":16267682.99},{"$f":"'Rate Base'!AE65","v":16267682.99},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":16267682.990000002},{"$f":"+R67","v":16267682.99},{"$f":"(U67/U68)*V68","v":16267682.99},{"$f":"(V67/V68)*W68","v":16267682.99},{"$f":"(W67/W68)*X68","v":16267682.99},{"$f":"(X67/X68)*Y68","v":16267682.99},{"$f":"(Y67/Y68)*Z68","v":16267682.99},{"$f":"(Z67/Z68)*AA68","v":16267682.99},{"$f":"(AA67/AA68)*AB68","v":16267682.99},{"$f":"(AB67/AB68)*AC68","v":16308043.660563724},{"$f":"(AC67/AC68)*AD68","v":16308043.660563724},{"$f":"(AD67/AD68)*AE68","v":16308043.660563724},{"$f":"(AE67/AE68)*AF68","v":16308043.660563724},{"$f":"(AF67/AF68)*AG68","v":16308043.660563724},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":16282818.241461398},{"$f":"AG67","v":16308043.660563724},{"$f":"(AK67/AK68)*AL68","v":16308043.660563724},{"$f":"(AL67/AL68)*AM68","v":16308043.660563724},{"$f":"(AM67/AM68)*AN68","v":16308043.660563724},{"$f":"(AN67/AN68)*AO68","v":16308043.660563724},{"$f":"(AO67/AO68)*AP68","v":16308043.660563724},{"$f":"(AP67/AP68)*AQ68","v":16308043.660563724},{"$f":"(AQ67/AQ68)*AR68","v":16308043.660563724},{"$f":"(AR67/AR68)*AS68","v":16462792.521268902},{"$f":"(AS67/AS68)*AT68","v":16462792.521268902},{"$f":"(AT67/AT68)*AU68","v":16462792.521268902},{"$f":"(AU67/AU68)*AV68","v":16462792.521268902},{"$f":"(AV67/AV68)*AW68","v":16462792.521268902},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":16366074.483328165}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":16267682.99},16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16267682.99,16367408.560000001,16367408.560000001,16367408.560000001,16367408.560000001,16367408.560000001,null,{"$f":"SUM(T66:T67)","v":16305080.078750001},{"$f":"+R68","v":16367408.560000001},{"$f":"U68+((G68-F68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"V68+((H68-G68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"W68+((I68-H68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"X68+((J68-I68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"Y68+((K68-J68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"Z68+((L68-K68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"AA68+((M68-L68)/($R68-$F68))*$AH68","v":16367408.560000001},{"$f":"AB68+((N68-M68)/($R68-$F68))*$AH68","v":16408016.653068824},{"$f":"AC68+((O68-N68)/($R68-$F68))*$AH68","v":16408016.653068824},{"$f":"AD68+((P68-O68)/($R68-$F68))*$AH68","v":16408016.653068824},{"$f":"AE68+((Q68-P68)/($R68-$F68))*$AH68","v":16408016.653068824},{"$f":"AF68+((R68-Q68)/($R68-$F68))*$AH68","v":16408016.653068824},{"$f":"'101_106 PROJECTION'!N19","v":40608.093068823844},{"$f":"+AG68-U68","v":40608.093068823218},{"$f":"SUM(AJ66:AJ67)","v":16382636.594900811},{"$f":"AG68","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":16408016.653068824},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":16563714.168745343},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":16563714.168745343},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":16563714.168745343},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":16563714.168745343},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":16563714.168745343},{"$f":"'101_106 PROJECTION'!$T$19","v":155697.51567651948},{"$f":"+AW68-AK68","v":155697.5156765189},null,{"$f":"SUM(BA66:BA67)","v":16366074.483328165}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X68-U68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG69","v":0}]
[55,null,"378","Measuring & Regulation Station Equip"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":8558201.0299999993},{"$f":"'Rate Base'!T69","v":8373564.3700000001},{"$f":"'Rate Base'!U69","v":8373564.3700000001},{"$f":"'Rate Base'!V69","v":8373578.5999999996},{"$f":"'Rate Base'!W69","v":8373578.5999999996},{"$f":"'Rate Base'!X69","v":8373578.5999999996},{"$f":"'Rate Base'!Y69","v":8373578.5999999996},{"$f":"'Rate Base'!Z69","v":8373578.5999999996},{"$f":"'Rate Base'!AA69","v":9454921.9299999997},{"$f":"'Rate Base'!AB69","v":9454921.9299999997},{"$f":"'Rate Base'!AC69","v":9455591.6500000004},{"$f":"'Rate Base'!AD69","v":9435237.9499999993},{"$f":"'Rate Base'!AE69","v":9435237.9499999993},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":8784367.8908333331},{"$f":"+R71","v":9435237.9499999993},{"$f":"(U71/U73)*V73","v":9536133.6921435203},9736184.7758205272,9787214.2085166126,{"$f":"(X71/X73)*Y73","v":9917843.121667115},{"$f":"(Y71/Y73)*Z73","v":9926858.74666043},10008798.817050161,10205064.956540821,10231273.355785802,10263375.742245691,10372405.683640879,10521773.943043545,10929930.93257959,null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":10057459.290367074},{"$f":"AG71","v":10929930.93257959},{"$f":"(AK71/AK73)*AL73","v":11025509.327870915},{"$f":"(AL71/AL73)*AM73","v":11215017.439392019},11263357.549550293,11387102.136113865,11395642.625049302,11473264.339023799,11659186.97821562,11684014.158131959,11714424.703886148,11817708.614741733,11959204.957777277,12345851.502596797,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":11519360.337278428}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":131731779.01999998},{"$f":"'Rate Base'!T70","v":133034584.63999999},{"$f":"'Rate Base'!U70","v":135251634.70999998},{"$f":"'Rate Base'!V70","v":135817150.06999999},{"$f":"'Rate Base'!W70","v":137264834.50999999},{"$f":"'Rate Base'!X70","v":137364749.44999999},{"$f":"'Rate Base'!Y70","v":138272843.69999999},{"$f":"'Rate Base'!Z70","v":140447947.42999998},{"$f":"'Rate Base'!AA70","v":139657056.57999995},{"$f":"'Rate Base'!AB70","v":140012828.69999996},{"$f":"'Rate Base'!AC70","v":141220474.54999995},{"$f":"'Rate Base'!AD70","v":142896189.98999998},{"$f":"'Rate Base'!AE70","v":147419557.04999998},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":138401330.19708332},{"$f":"+R72","v":147419557.04999998},{"$f":"(U72/U73)*V73","v":148995988.47587928},{"$f":"(V72/V73)*W73","v":152121658.68147665},{"$f":"(W72/W73)*X73","v":152918960.92275923},{"$f":"(X72/X73)*Y73","v":154959954.12469217},{"$f":"(Y72/Y73)*Z73","v":155100817.49772912},{"$f":"(Z72/Z73)*AA73","v":156381078.67879453},{"$f":"(AA72/AA73)*AB73","v":159447611.55278811},{"$f":"(AB72/AB73)*AC73","v":159857101.02493063},{"$f":"(AC72/AC73)*AD73","v":160358680.27679941},{"$f":"(AD72/AD73)*AE73","v":162062203.36236888},{"$f":"(AE72/AE73)*AF73","v":164395986.86154079},{"$f":"(AF72/AF73)*AG73","v":170773178.71649188},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":157141367.44525039},{"$f":"AG72","v":170773178.71649188},{"$f":"(AK72/AK73)*AL73","v":172266529.99942341},{"$f":"(AL72/AL73)*AM73","v":175227473.0096443},{"$f":"(AM72/AM73)*AN73","v":175982756.30668938},{"$f":"(AN72/AN73)*AO73","v":177916186.30974907},{"$f":"(AO72/AO73)*AP73","v":178049625.98583615},{"$f":"(AP72/AP73)*AQ73","v":179262415.61045626},{"$f":"(AQ72/AQ73)*AR73","v":182167337.9092336},{"$f":"(AR72/AR73)*AS73","v":182555246.71296093},{"$f":"(AS72/AS73)*AT73","v":183030392.03610894},{"$f":"(AT72/AT73)*AU73","v":184644137.07035285},{"$f":"(AU72/AU73)*AV73","v":186854926.91211772},{"$f":"(AV72/AV73)*AW73","v":192896031.82905376},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":179982636.09461212}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":140289980.04999998},141408149.00999999,143625199.07999998,144190728.66999999,145638413.10999998,145738328.04999998,146646422.29999998,148821526.02999997,149111978.50999996,149467750.62999997,150676066.19999996,152331427.93999997,156854794.99999997,null,{"$f":"SUM(T71:T72)","v":147185698.08791667},{"$f":"+R73","v":156854794.99999997},{"$f":"U73+((G73-F73)/($R73-$F73))*$AH73","v":158532122.16802278},{"$f":"V73+((H73-G73)/($R73-$F73))*$AH73","v":161857843.45729718},{"$f":"W73+((I73-H73)/($R73-$F73))*$AH73","v":162706175.13127586},{"$f":"X73+((J73-I73)/($R73-$F73))*$AH73","v":164877797.24635932},{"$f":"Y73+((K73-J73)/($R73-$F73))*$AH73","v":165027676.24438959},{"$f":"Z73+((L73-K73)/($R73-$F73))*$AH73","v":166389877.49584472},{"$f":"AA73+((M73-L73)/($R73-$F73))*$AH73","v":169652676.50932896},{"$f":"AB73+((N73-M73)/($R73-$F73))*$AH73","v":170088374.38071647},{"$f":"AC73+((O73-N73)/($R73-$F73))*$AH73","v":170622056.01904514},{"$f":"AD73+((P73-O73)/($R73-$F73))*$AH73","v":172434609.04600981},{"$f":"AE73+((Q73-P73)/($R73-$F73))*$AH73","v":174917760.80458438},{"$f":"AF73+((R73-Q73)/($R73-$F73))*$AH73","v":181703109.64907151},{"$f":"'101_106 PROJECTION'!N20","v":24848314.649071518},{"$f":"+AG73-U73","v":24848314.649071544},{"$f":"SUM(AJ71:AJ72)","v":167198826.73561746},{"$f":"AG73","v":181703109.64907151},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":183292039.32729438},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":186442490.44903636},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":187246113.85623971},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":189303288.44586295},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":189445268.61088547},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":190735679.94948009},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":193826524.88744923},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":194239260.87109292},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":194744816.73999512},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":196461845.68509459},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":198814131.86989501},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":205241883.33165058},{"$f":"'101_106 PROJECTION'!$T$20","v":23538773.682579037},{"$f":"+AW73-AK73","v":23538773.68257907},null,{"$f":"SUM(BA71:BA72)","v":191501996.43189055}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R74","v":0},null,null,{"$f":"X73-U73","v":5851380.1312758923},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG74","v":0}]
[60,null,"380","Services"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":22506439.300000001},{"$f":"'Rate Base'!T74","v":21911421.41},{"$f":"'Rate Base'!U74","v":21911421.41},{"$f":"'Rate Base'!V74","v":21911421.41},{"$f":"'Rate Base'!W74","v":21911421.41},{"$f":"'Rate Base'!X74","v":21911421.41},{"$f":"'Rate Base'!Y74","v":21911421.41},{"$f":"'Rate Base'!Z74","v":21911421.41},{"$f":"'Rate Base'!AA74","v":21911421.41},{"$f":"'Rate Base'!AB74","v":21911421.41},{"$f":"'Rate Base'!AC74","v":22204316.140000001},{"$f":"'Rate Base'!AD74","v":22204316.140000001},{"$f":"'Rate Base'!AE74","v":22190802.800000001},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":21996670.501666665},{"$f":"+R76","v":22190802.800000001},{"$f":"(U76/U78)*V78","v":22123740.73134888},22117464.39319231,22084211.012635183,{"$f":"(X76/X78)*Y78","v":22052390.967445336},{"$f":"(Y76/Y78)*Z78","v":22029937.724924561},22014021.107229292,22014021.107229292,22014021.107229292,21917641.174857013,34795444.115358487,34795444.115358487,26006712.196593329,null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":24338091.254592061},{"$f":"AG76","v":26006712.196593329},{"$f":"(AK76/AK78)*AL78","v":25983774.762071911},{"$f":"(AL76/AL78)*AM78","v":25981628.047865264},25970254.297331069,25959370.794664197,25951691.046775818,25946247.039701015,25946247.039701015,25946247.039701015,25913281.930922929,30317914.350840256,30317914.350840256,27311878.793516546,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":26741155.516289141}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":419628791.87000006},{"$f":"'Rate Base'!T75","v":420222284.49000007},{"$f":"'Rate Base'!U75","v":420222141.74000007},{"$f":"'Rate Base'!V75","v":420221385.42000008},{"$f":"'Rate Base'!W75","v":420220661.70000005},{"$f":"'Rate Base'!X75","v":420220151.02000004},{"$f":"'Rate Base'!Y75","v":420219789.01000005},{"$f":"'Rate Base'!Z75","v":420219789.01000005},{"$f":"'Rate Base'!AA75","v":420219789.01000005},{"$f":"'Rate Base'!AB75","v":420217596.93000007},{"$f":"'Rate Base'!AC75","v":420217596.93000013},{"$f":"'Rate Base'!AD75","v":420217596.93000013},{"$f":"'Rate Base'!AE75","v":420031218.00000012},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":420187398.92708349},{"$f":"+R77","v":420031218.00000012},{"$f":"(U77/U78)*V78","v":418761855.97506565},{"$f":"(V77/V78)*W78","v":418643056.39921242},{"$f":"(W77/W78)*X78","v":418013630.86360139},{"$f":"(X77/X78)*Y78","v":417411335.73897862},{"$f":"(Y77/Y78)*Z78","v":416986337.01815492},{"$f":"(Z77/Z78)*AA78","v":416685064.62268382},{"$f":"(AA77/AA78)*AB78","v":416685064.62268382},{"$f":"(AB77/AB78)*AC78","v":416685064.62268382},{"$f":"(AC77/AC78)*AD78","v":414860769.18146223},{"$f":"(AD77/AD78)*AE78","v":658613971.93908489},{"$f":"(AE77/AE78)*AF78","v":658613971.93908489},{"$f":"(AF77/AF78)*AG78","v":492259387.75457722},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":460675452.14999884},{"$f":"AG77","v":492259387.75457722},{"$f":"(AK77/AK78)*AL78","v":491825224.16677654},{"$f":"(AL77/AL78)*AM78","v":491784590.80208743},{"$f":"(AM77/AM78)*AN78","v":491569306.554232},{"$f":"(AN77/AN78)*AO78","v":491363301.79980856},{"$f":"(AO77/AO78)*AP78","v":491217938.2503885},{"$f":"(AP77/AP78)*AQ78","v":491114893.17612785},{"$f":"(AQ77/AQ78)*AR78","v":491114893.17612785},{"$f":"(AR77/AR78)*AS78","v":491114893.17612785},{"$f":"(AS77/AS78)*AT78","v":490490924.09684956},{"$f":"(AT77/AT78)*AU78","v":573862541.46709466},{"$f":"(AU77/AU78)*AV78","v":573862541.46709466},{"$f":"(AV77/AV78)*AW78","v":516963798.87207752},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":506161053.45383692}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":442135231.17000008},442133705.9000001,442133563.1500001,442132806.8300001,442132083.11000007,442131572.43000007,442131210.42000008,442131210.42000008,442131210.42000008,442129018.34000009,442421913.07000011,442421913.07000011,442222020.80000013,null,{"$f":"SUM(T76:T77)","v":442184069.42875016},{"$f":"+R78","v":442222020.80000013},{"$f":"U78+((G78-F78)/($R78-$F78))*$AH78","v":440885596.70641452},{"$f":"V78+((H78-G78)/($R78-$F78))*$AH78","v":440760520.79240471},{"$f":"W78+((I78-H78)/($R78-$F78))*$AH78","v":440097841.87623656},{"$f":"X78+((J78-I78)/($R78-$F78))*$AH78","v":439463726.70642394},{"$f":"Y78+((K78-J78)/($R78-$F78))*$AH78","v":439016274.74307948},{"$f":"Z78+((L78-K78)/($R78-$F78))*$AH78","v":438699085.72991312},{"$f":"AA78+((M78-L78)/($R78-$F78))*$AH78","v":438699085.72991312},{"$f":"AB78+((N78-M78)/($R78-$F78))*$AH78","v":438699085.72991312},{"$f":"AC78+((O78-N78)/($R78-$F78))*$AH78","v":436778410.35631925},{"$f":"AD78+((P78-O78)/($R78-$F78))*$AH78","v":693409416.05444336},{"$f":"AE78+((Q78-P78)/($R78-$F78))*$AH78","v":693409416.05444336},{"$f":"AF78+((R78-Q78)/($R78-$F78))*$AH78","v":518266099.95117056},{"$f":"'101_106 PROJECTION'!N21","v":76044079.151170477},{"$f":"+AG78-U78","v":76044079.151170433},{"$f":"SUM(AJ76:AJ77)","v":485013543.4045909},{"$f":"AG78","v":518266099.95117056},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":517808998.92884845},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":517766218.8499527},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":517539560.8515631},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":517322672.59447277},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":517169629.29716432},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":517061140.21582884},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":517061140.21582884},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":517061140.21582884},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":516404206.02777249},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":604180455.81793487},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":604180455.81793487},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":544275677.66559398},{"$f":"'101_106 PROJECTION'!$T$21","v":26009577.714423504},{"$f":"+AW78-AK78","v":26009577.714423418},null,{"$f":"SUM(BA76:BA77)","v":532902208.97012603}]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79","v":0}]
[65,null,"381...2","Meters & Meter Installation"]
[66,null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":11137953.870000001},{"$f":"'Rate Base'!T79","v":10376662.050000001},{"$f":"'Rate Base'!U79","v":10375938.16},{"$f":"'Rate Base'!V79","v":10375938.16},{"$f":"'Rate Base'!W79","v":10375938.16},{"$f":"'Rate Base'!X79","v":10375938.16},{"$f":"'Rate Base'!Y79","v":10375938.16},{"$f":"'Rate Base'!Z79","v":10375938.16},{"$f":"'Rate Base'!AA79","v":10373806.26},{"$f":"'Rate Base'!AB79","v":10373806.26},{"$f":"'Rate Base'!AC79","v":10373749.42},{"$f":"'Rate Base'!AD79","v":10373749.42},{"$f":"'Rate Base'!AE79","v":10373749.42},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":10406937.834583333},{"$f":"+R81","v":10373749.42},{"$f":"(U81/U83)*V83","v":10209828.019616205},10030913.050012846,10030913.050012846,{"$f":"(X81/X83)*Y83","v":10032113.489064069},{"$f":"(Y81/Y83)*Z83","v":10032113.489064069},10289425.599980248,12367478.929438079,12127509.659262286,12127778.15052719,12550733.359809762,12550733.359809762,12450993.09232028,null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":11146825.951063124},{"$f":"AG81","v":12450993.09232028},{"$f":"(AK81/AK83)*AL83","v":12392403.509811386},{"$f":"(AL81/AL83)*AM83","v":12328454.853021549},12328454.853021549,12328883.919773504,12328883.919773504,12420853.663307687,13163601.570042815,13077830.588818608,13077926.554269617,13229101.257961804,13229101.257961804,13193451.607471678,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":12727309.858138317}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":399038297.06957299},{"$f":"'Rate Base'!T80","v":399754135.08957297},{"$f":"'Rate Base'!U80","v":399705247.60957295},{"$f":"'Rate Base'!V80","v":399705247.60957295},{"$f":"'Rate Base'!W80","v":399705580.47957295},{"$f":"'Rate Base'!X80","v":399705580.47957295},{"$f":"'Rate Base'!Y80","v":399776930.60957295},{"$f":"'Rate Base'!Z80","v":400353154.45957291},{"$f":"'Rate Base'!AA80","v":400288745.22957295},{"$f":"'Rate Base'!AB80","v":400288819.67957294},{"$f":"'Rate Base'!AC80","v":400406157.85957295},{"$f":"'Rate Base'!AD80","v":400406157.85957295},{"$f":"'Rate Base'!AE80","v":400378500.85957295},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":399983679.66082293},{"$f":"+R82","v":400378500.85957295},{"$f":"(U82/U83)*V83","v":394051896.8625713},{"$f":"(V82/V83)*W83","v":387146610.797629},{"$f":"(W82/W83)*X83","v":387146610.797629},{"$f":"(X82/X83)*Y83","v":387192942.16425866},{"$f":"(Y82/Y83)*Z83","v":387192942.16425866},{"$f":"(Z82/Z83)*AA83","v":397123993.42167681},{"$f":"(AA82/AA83)*AB83","v":477327191.23080325},{"$f":"(AB82/AB83)*AC83","v":468065493.0004493},{"$f":"(AC82/AC83)*AD83","v":468075855.51507962},{"$f":"(AD82/AD83)*AE83","v":484399960.30758804},{"$f":"(AE82/AE83)*AF83","v":484399960.30758804},{"$f":"(AF82/AF83)*AG83","v":480550449.66722292},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":430215660.98607749},{"$f":"AG82","v":480550449.66722292},{"$f":"(AK82/AK83)*AL83","v":478289164.16078162},{"$f":"(AL82/AL83)*AM83","v":475821043.3010146},{"$f":"(AM82/AM83)*AN83","v":475821043.3010146},{"$f":"(AN82/AN83)*AO83","v":475837603.28294218},{"$f":"(AO82/AO83)*AP83","v":475837603.28294218},{"$f":"(AP82/AP83)*AQ83","v":479387207.82319289},{"$f":"(AQ82/AQ83)*AR83","v":508053824.04604709},{"$f":"(AR82/AR83)*AS83","v":504743462.91339862},{"$f":"(AS82/AS83)*AT83","v":504747166.73367167},{"$f":"(AT82/AT83)*AU83","v":510581807.49677658},{"$f":"(AU82/AU83)*AV83","v":510581807.49677658},{"$f":"(AV82/AV83)*AW83","v":509205896.72030401},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":491214992.25269359}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":410176250.93957299},410130797.13957298,410081185.76957297,410081185.76957297,410081518.63957298,410081518.63957298,410152868.76957297,410729092.61957294,410662551.48957294,410662625.93957293,410779907.27957296,410779907.27957296,410752250.27957296,null,{"$f":"SUM(T81:T82)","v":410390617.49540627},{"$f":"+R83","v":410752250.27957296},{"$f":"U83+((G83-F83)/($R83-$F83))*$AH83","v":404261724.88218755},{"$f":"V83+((H83-G83)/($R83-$F83))*$AH83","v":397177523.84764189},{"$f":"W83+((I83-H83)/($R83-$F83))*$AH83","v":397177523.84764189},{"$f":"X83+((J83-I83)/($R83-$F83))*$AH83","v":397225055.65332276},{"$f":"Y83+((K83-J83)/($R83-$F83))*$AH83","v":397225055.65332276},{"$f":"Z83+((L83-K83)/($R83-$F83))*$AH83","v":407413419.02165711},{"$f":"AA83+((M83-L83)/($R83-$F83))*$AH83","v":489694670.16024137},{"$f":"AB83+((N83-M83)/($R83-$F83))*$AH83","v":480193002.6597116},{"$f":"AC83+((O83-N83)/($R83-$F83))*$AH83","v":480203633.6656068},{"$f":"AD83+((P83-O83)/($R83-$F83))*$AH83","v":496950693.6673978},{"$f":"AE83+((Q83-P83)/($R83-$F83))*$AH83","v":496950693.6673978},{"$f":"AF83+((R83-Q83)/($R83-$F83))*$AH83","v":493001442.75954318},{"$f":"'101_106 PROJECTION'!N22","v":82249192.479970351},{"$f":"+AG83-U83","v":82249192.479970217},{"$f":"SUM(AJ81:AJ82)","v":441362486.93714058},{"$f":"AG83","v":493001442.75954318},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":490681567.67059302},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":488149498.15403616},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":488149498.15403616},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":488166487.20271569},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":488166487.20271569},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":491808061.48650062},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":521217425.61608994},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":517821293.50221729},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":517825093.28794134},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":523810908.75473845},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":523810908.75473845},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":522399348.32777572},{"$f":"'101_106 PROJECTION'!$T$22","v":29397905.568232581},{"$f":"+AW83-AK83","v":29397905.568232536},null,{"$f":"SUM(BA81:BA82)","v":503942302.11083192}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG84","v":0}]
[70,null,"383...4","House Regulators & Reg Installations"]
[71,null,null,null,"Wyoming",{"$f":"'Rate Base'!S84","v":440052.27},{"$f":"'Rate Base'!T84","v":440052.27},{"$f":"'Rate Base'!U84","v":440052.27},{"$f":"'Rate Base'!V84","v":440052.27},{"$f":"'Rate Base'!W84","v":440052.27},{"$f":"'Rate Base'!X84","v":440052.27},{"$f":"'Rate Base'!Y84","v":440052.27},{"$f":"'Rate Base'!Z84","v":440052.27},{"$f":"'Rate Base'!AA84","v":440052.27},{"$f":"'Rate Base'!AB84","v":440052.27},{"$f":"'Rate Base'!AC84","v":440052.27},{"$f":"'Rate Base'!AD84","v":440052.27},{"$f":"'Rate Base'!AE84","v":440052.27},null,{"$f":"((F86/2)+SUM(G86:Q86)+(R86/2))/12","v":440052.27},{"$f":"+R86","v":440052.27},{"$f":"(U86/U88)*V88","v":440052.27},440052.27,440052.27,{"$f":"(X86/X88)*Y88","v":440052.27},{"$f":"(Y86/Y88)*Z88","v":440052.27},440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,null,{"$f":"((U86/2)+SUM(V86:AF86)+(AG86/2))/12","v":440052.27},{"$f":"AG86","v":440052.27},{"$f":"(AK86/AK88)*AL88","v":440052.27},{"$f":"(AL86/AL88)*AM88","v":440052.27},440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,null,null,{"$f":"((AK86/2)+SUM(AL86:AV86)+(AW86/2))/12","v":440052.27}]
[72,null,null,null,"Utah",{"$f":"'Rate Base'!S85","v":14227918.720000001},{"$f":"'Rate Base'!T85","v":14227918.720000001},{"$f":"'Rate Base'!U85","v":14227918.720000001},{"$f":"'Rate Base'!V85","v":14227918.720000001},{"$f":"'Rate Base'!W85","v":14227918.720000001},{"$f":"'Rate Base'!X85","v":14227956.720000001},{"$f":"'Rate Base'!Y85","v":14227956.720000001},{"$f":"'Rate Base'!Z85","v":14227956.720000001},{"$f":"'Rate Base'!AA85","v":14227956.720000001},{"$f":"'Rate Base'!AB85","v":14227956.720000001},{"$f":"'Rate Base'!AC85","v":14227956.720000001},{"$f":"'Rate Base'!AD85","v":14227956.720000001},{"$f":"'Rate Base'!AE85","v":14227956.720000001},null,{"$f":"((F87/2)+SUM(G87:Q87)+(R87/2))/12","v":14227942.470000004},14227956.720000001,{"$f":"(U87/U88)*V88","v":14227956.720000001},{"$f":"(V87/V88)*W88","v":14227956.720000001},{"$f":"(W87/W88)*X88","v":14227956.720000001},{"$f":"(X87/X88)*Y88","v":14227956.720000001},{"$f":"(Y87/Y88)*Z88","v":14227956.720000001},{"$f":"(Z87/Z88)*AA88","v":14227956.720000001},{"$f":"(AA87/AA88)*AB88","v":14227956.720000001},{"$f":"(AB87/AB88)*AC88","v":14227956.720000001},{"$f":"(AC87/AC88)*AD88","v":14227956.720000001},{"$f":"(AD87/AD88)*AE88","v":14227956.720000001},{"$f":"(AE87/AE88)*AF88","v":14227956.720000001},{"$f":"(AF87/AF88)*AG88","v":14227956.720000001},null,null,{"$f":"((U87/2)+SUM(V87:AF87)+(AG87/2))/12","v":14227956.720000004},{"$f":"AG87","v":14227956.720000001},{"$f":"(AK87/AK88)*AL88","v":14227956.720000001},{"$f":"(AL87/AL88)*AM88","v":14227956.720000001},{"$f":"(AM87/AM88)*AN88","v":14227956.720000001},{"$f":"(AN87/AN88)*AO88","v":14227956.720000001},{"$f":"(AO87/AO88)*AP88","v":14227956.720000001},{"$f":"(AP87/AP88)*AQ88","v":14227956.720000001},{"$f":"(AQ87/AQ88)*AR88","v":14227956.720000001},{"$f":"(AR87/AR88)*AS88","v":14227956.720000001},{"$f":"(AS87/AS88)*AT88","v":14227956.720000001},{"$f":"(AT87/AT88)*AU88","v":14227956.720000001},{"$f":"(AU87/AU88)*AV88","v":14227956.720000001},{"$f":"(AV87/AV88)*AW88","v":14227956.720000001},null,null,null,{"$f":"((AK87/2)+SUM(AL87:AV87)+(AW87/2))/12","v":14227956.720000004}]
[73,null,null,null,"Total",{"$f":"SUM(F86:F87)","v":14667970.99},14667970.99,14667970.99,14667970.99,14667970.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,null,{"$f":"SUM(T86:T87)","v":14667994.740000004},14668008.99,{"$f":"U88+((G88-F88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"V88+((H88-G88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"W88+((I88-H88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"X88+((J88-I88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"Y88+((K88-J88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"Z88+((L88-K88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AA88+((M88-L88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AB88+((N88-M88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AC88+((O88-N88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AD88+((P88-O88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AE88+((Q88-P88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"AF88+((R88-Q88)/($R88-$F88))*$AH88","v":14668008.99},{"$f":"+'101_106 PROJECTION'!N23","v":0},{"$f":"+AG88-U88","v":0},{"$f":"SUM(AJ86:AJ87)","v":14668008.990000004},{"$f":"AG88","v":14668008.99},{"$f":"IF($R88-$F88=0,AK88+$AX88/12,AK88+((G88-F88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AL88+$AX88/12,AL88+((H88-G88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AM88+$AX88/12,AM88+((I88-H88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AN88+$AX88/12,AN88+((J88-I88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AO88+$AX88/12,AO88+((K88-J88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AP88+$AX88/12,AP88+((L88-K88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AQ88+$AX88/12,AQ88+((M88-L88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AR88+$AX88/12,AR88+((N88-M88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AS88+$AX88/12,AS88+((O88-N88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AT88+$AX88/12,AT88+((P88-O88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AU88+$AX88/12,AU88+((Q88-P88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"IF($R88-$F88=0,AV88+$AX88/12,AV88+((R88-Q88)/($R88-$F88))*$AX88)","v":14668008.99},{"$f":"'101_106 PROJECTION'!$T$23","v":0},{"$f":"+AW88-AK88","v":0},null,{"$f":"SUM(BA86:BA87)","v":14668008.990000004}]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG89","v":0}]
[75,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG90","v":0}]
[76,null,null,null,"Wyoming",{"$f":"'Rate Base'!S89","v":813274.52},{"$f":"'Rate Base'!T89","v":202488.79},{"$f":"'Rate Base'!U89","v":202488.79},{"$f":"'Rate Base'!V89","v":202488.79},{"$f":"'Rate Base'!W89","v":202488.79},{"$f":"'Rate Base'!X89","v":202488.79},{"$f":"'Rate Base'!Y89","v":202488.79},{"$f":"'Rate Base'!Z89","v":202488.79},{"$f":"'Rate Base'!AA89","v":202488.79},{"$f":"'Rate Base'!AB89","v":202488.79},{"$f":"'Rate Base'!AC89","v":202488.79},{"$f":"'Rate Base'!AD89","v":202488.79},{"$f":"'Rate Base'!AE89","v":202488.79},null,{"$f":"((F91/2)+SUM(G91:Q91)+(R91/2))/12","v":227938.19541666668},202488.79,{"$f":"(U91/U93)*V93","v":202488.79},202488.79,202488.79,{"$f":"(X91/X93)*Y93","v":202488.79},{"$f":"(Y91/Y93)*Z93","v":202488.79},202488.79,202488.79,227436.58110296278,227436.58110296278,226803.96578420894,226821.05264832228,254273.70690559314,null,null,{"$f":"((U91/2)+SUM(V91:AF91)+(AG91/2))/12","v":212858.41325760446},{"$f":"AG91","v":254273.70690559314},{"$f":"(AK91/AK93)*AL93","v":254273.70690559314},{"$f":"(AL91/AL93)*AM93","v":254273.70690559314},254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,254273.70690559314,null,null,null,{"$f":"((AK91/2)+SUM(AL91:AV91)+(AW91/2))/12","v":254273.70690559314}]
[77,null,null,null,"Utah",{"$f":"'Rate Base'!S90","v":2817532.6700000004},{"$f":"'Rate Base'!T90","v":3428318.4000000004},{"$f":"'Rate Base'!U90","v":3428318.4000000004},{"$f":"'Rate Base'!V90","v":3428318.4000000004},{"$f":"'Rate Base'!W90","v":3428318.4000000004},{"$f":"'Rate Base'!X90","v":3428318.4000000004},{"$f":"'Rate Base'!Y90","v":3428318.4000000004},{"$f":"'Rate Base'!Z90","v":3428318.4000000004},{"$f":"'Rate Base'!AA90","v":3722957.8500000006},{"$f":"'Rate Base'!AB90","v":3722957.8500000006},{"$f":"'Rate Base'!AC90","v":3715486.5100000007},{"$f":"'Rate Base'!AD90","v":3715688.3100000005},{"$f":"'Rate Base'!AE90","v":4039910.8000000007},null,{"$f":"((F92/2)+SUM(G92:Q92)+(R92/2))/12","v":3525336.7545833332},4039910.8000000007,{"$f":"(U92/U93)*V93","v":4039910.8000000007},{"$f":"(V92/V93)*W93","v":4039910.8000000007},{"$f":"(W92/W93)*X93","v":4039910.8000000007},{"$f":"(X92/X93)*Y93","v":4039910.8000000007},{"$f":"(Y92/Y93)*Z93","v":4039910.8000000007},{"$f":"(Z92/Z93)*AA93","v":4039910.8000000007},{"$f":"(AA92/AA93)*AB93","v":4039910.8000000007},{"$f":"(AB92/AB93)*AC93","v":4537651.1969523616},{"$f":"(AC92/AC93)*AD93","v":4537651.1969523616},{"$f":"(AD92/AD93)*AE93","v":4525029.7108025402},{"$f":"(AE92/AE93)*AF93","v":4525370.6156342076},{"$f":"(AF92/AF93)*AG93","v":5073086.2418800574},null,null,{"$f":"((U92/2)+SUM(V92:AF92)+(AG92/2))/12","v":4246798.0701067923},{"$f":"AG92","v":5073086.2418800574},{"$f":"(AK92/AK93)*AL93","v":5073086.2418800574},{"$f":"(AL92/AL93)*AM93","v":5073086.2418800574},{"$f":"(AM92/AM93)*AN93","v":5073086.2418800574},{"$f":"(AN92/AN93)*AO93","v":5073086.2418800574},{"$f":"(AO92/AO93)*AP93","v":5073086.2418800574},{"$f":"(AP92/AP93)*AQ93","v":5073086.2418800574},{"$f":"(AQ92/AQ93)*AR93","v":5073086.2418800574},{"$f":"(AR92/AR93)*AS93","v":5073086.2418800574},{"$f":"(AS92/AS93)*AT93","v":5073086.2418800574},{"$f":"(AT92/AT93)*AU93","v":5073086.2418800574},{"$f":"(AU92/AU93)*AV93","v":5073086.2418800574},{"$f":"(AV92/AV93)*AW93","v":5073086.2418800574},null,null,null,{"$f":"((AK92/2)+SUM(AL92:AV92)+(AW92/2))/12","v":5073086.2418800583}]
[78,null,null,null,"Total",{"$f":"SUM(F91:F92)","v":3630807.1900000004},3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3630807.1900000004,3925446.6400000006,3925446.6400000006,3917975.3000000007,3918177.1000000006,4242399.5900000008,null,{"$f":"SUM(T91:T92)","v":3753274.9499999997},4242399.5900000008,{"$f":"U93+((G93-F93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"V93+((H93-G93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"W93+((I93-H93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"X93+((J93-I93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"Y93+((K93-J93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"Z93+((L93-K93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"AA93+((M93-L93)/($R93-$F93))*$AH93","v":4242399.5900000008},{"$f":"AB93+((N93-M93)/($R93-$F93))*$AH93","v":4765087.7780553242},{"$f":"AC93+((O93-N93)/($R93-$F93))*$AH93","v":4765087.7780553242},{"$f":"AD93+((P93-O93)/($R93-$F93))*$AH93","v":4751833.676586749},{"$f":"AE93+((Q93-P93)/($R93-$F93))*$AH93","v":4752191.6682825303},{"$f":"AF93+((R93-Q93)/($R93-$F93))*$AH93","v":5327359.9487856515},{"$f":"'101_106 PROJECTION'!N24","v":1084960.3587856502},{"$f":"+AG93-U93","v":1084960.3587856507},{"$f":"SUM(AJ91:AJ92)","v":4459656.4833643967},{"$f":"AG93","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AK93+$AX93/12,AK93+((G93-F93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AL93+$AX93/12,AL93+((H93-G93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AM93+$AX93/12,AM93+((I93-H93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AN93+$AX93/12,AN93+((J93-I93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AO93+$AX93/12,AO93+((K93-J93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AP93+$AX93/12,AP93+((L93-K93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AQ93+$AX93/12,AQ93+((M93-L93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AR93+$AX93/12,AR93+((N93-M93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AS93+$AX93/12,AS93+((O93-N93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AT93+$AX93/12,AT93+((P93-O93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AU93+$AX93/12,AU93+((Q93-P93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"IF($R93-$F93=0,AV93+$AX93/12,AV93+((R93-Q93)/($R93-$F93))*$AX93)","v":5327359.9487856515},{"$f":"'101_106 PROJECTION'!$T$24","v":0},{"$f":"+AW93-AK93","v":0},null,{"$f":"SUM(BA91:BA92)","v":5327359.9487856515}]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X93-U93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG94","v":0}]
[80,null,"388","Other Equipment"]
[81,null,null,null,"Wyoming",{"$f":"'Rate Base'!S94","v":0},{"$f":"'Rate Base'!T94","v":0},{"$f":"'Rate Base'!U94","v":0},{"$f":"'Rate Base'!V94","v":0},{"$f":"'Rate Base'!W94","v":0},{"$f":"'Rate Base'!X94","v":0},{"$f":"'Rate Base'!Y94","v":0},{"$f":"'Rate Base'!Z94","v":0},{"$f":"'Rate Base'!AA94","v":0},{"$f":"'Rate Base'!AB94","v":0},{"$f":"'Rate Base'!AC94","v":0},{"$f":"'Rate Base'!AD94","v":0},{"$f":"'Rate Base'!AE94","v":0},null,{"$f":"((F96/2)+SUM(G96:Q96)+(R96/2))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U96/2)+SUM(V96:AF96)+(AG96/2))/12","v":0},{"$f":"AG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK96/2)+SUM(AL96:AV96)+(AW96/2))/12","v":0}]
[82,null,null,null,"Utah",{"$f":"'Rate Base'!S95","v":0},{"$f":"'Rate Base'!T95","v":0},{"$f":"'Rate Base'!U95","v":0},{"$f":"'Rate Base'!V95","v":0},{"$f":"'Rate Base'!W95","v":0},{"$f":"'Rate Base'!X95","v":0},{"$f":"'Rate Base'!Y95","v":0},{"$f":"'Rate Base'!Z95","v":0},{"$f":"'Rate Base'!AA95","v":0},{"$f":"'Rate Base'!AB95","v":0},{"$f":"'Rate Base'!AC95","v":0},{"$f":"'Rate Base'!AD95","v":0},{"$f":"'Rate Base'!AE95","v":0},null,{"$f":"((F97/2)+SUM(G97:Q97)+(R97/2))/12","v":0},{"$f":"+R97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U97/2)+SUM(V97:AF97)+(AG97/2))/12","v":0},{"$f":"AG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK97/2)+SUM(AL97:AV97)+(AW97/2))/12","v":0}]
[83,null,null,null,"Total",{"$f":"SUM(F96:F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T96:T97)","v":0},{"$f":"+R98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG98-U98","v":0},{"$f":"SUM(AJ96:AJ97)","v":0},{"$f":"AG98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'101_106 PROJECTION'!$T$25","v":0},{"$f":"+AW98-AK98","v":0},null,{"$f":"SUM(BA96:BA97)","v":0}]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R98-O98","v":0},null,null,{"$f":"+R99","v":0},null,null,{"$f":"X98-U98","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH98-X99","v":0},null,null,{"$f":"+AG99","v":0}]
[{"$f":"A99+1","v":85},null,null,"Total Distribution Plant",null,{"$f":"F47+F52+F63+F68+F73+F78+F83+F88+F93+F98+F20","v":3103485544.569572},3138789173.569572,3197200771.6295714,3203287073.5495715,3215668887.9595723,3218582860.8795724,3232942312.3795724,3259806902.7095718,3265127890.6395717,3274486743.5395722,3276892736.6395726,3286401253.1795726,{"$f":"R47+R52+R63+R68+R73+R78+R83+R88+R93+R98+R20","v":3332421969.9495726},null,{"$f":"T47+T52+T63+T68+T73+T78+T83+T88+T93+T98","v":3230050566.7683225},{"$f":"+R100","v":3332421969.9495726},{"$f":"V47+V52+V63+V68+V73+V78+V83+V88+V93+V98+V42+V37+V20","v":3562352239.4915934},3664922342.2344127,3675591414.4772162,3697569533.94344,3702652267.0235987,3738800824.1327076,3869101663.5272317,3869470287.9675798,3884920398.5312395,4161745307.1328797,4178922169.8047075,{"$f":"AG20+AG37+AG42+AG47+AG52+AG63+AG68+AG73+AG78+AG83+AG88+AG93","v":4083908817.289011},{"$f":"AH47+AH52+AH63+AH68+AH73+AH78+AH83+AH88+AH93+AH98","v":574231544.10739732},{"$f":"+AG100-U100","v":751486847.33943844},{"$f":"AJ47+AJ52+AJ63+AJ68+AJ73+AJ78+AJ83+AJ88+AJ93+AJ98+AJ42+AJ37","v":3805121926.257215},{"$f":"AG100","v":4083908817.289011},{"$f":"AL47+AL52+AL63+AL68+AL73+AL78+AL83+AL88+AL93+AL98+AL37+AL42","v":4109780548.2483053},{"$f":"AM47+AM52+AM63+AM68+AM73+AM78+AM83+AM88+AM93+AM98+AM37+AM42","v":4162377069.3752933},4168184641.7034488,4180260603.4126387,4182959936.0440431,4200263706.32196,4255168884.1011958,4256797520.9773288,4265084573.7148829,4361406460.4486284,4371128385.1513224,4354629908.8674889,null,{"$f":"+AW100-AK100","v":270721091.57847786},null,{"$f":"BA47+BA52+BA63+BA68+BA73+BA78+BA83+BA88+BA93+BA98+BA42+BA37","v":4227427055.1741581}]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG101","v":0}]
[87,"General Plant"]
[88,null,"389","Land & Land Rights"]
[89,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S102","v":11584.02},{"$f":"'Rate Base'!T102","v":11584.02},{"$f":"'Rate Base'!U102","v":11584.02},{"$f":"'Rate Base'!V102","v":11584.02},{"$f":"'Rate Base'!W102","v":11584.02},{"$f":"'Rate Base'!X102","v":11584.02},{"$f":"'Rate Base'!Y102","v":11584.02},{"$f":"'Rate Base'!Z102","v":11584.02},{"$f":"'Rate Base'!AA102","v":11584.02},{"$f":"'Rate Base'!AB102","v":11584.02},{"$f":"'Rate Base'!AC102","v":15124.380000000001},{"$f":"'Rate Base'!AD102","v":15216.960000000001},{"$f":"'Rate Base'!AE102","v":15216.960000000001},null,{"$f":"((F104/2)+SUM(G104:Q104)+(R104/2))/12","v":12333.167500000003},{"$f":"+R104","v":15216.960000000001},{"$f":"(U104/U106)*V106","v":15284.488293511966},15511.668581304253,15512.25902263277,{"$f":"(X104/X106)*Y106","v":15513.277294693846},{"$f":"(Y104/Y106)*Z106","v":15513.438261755153},15514.02486214921,15514.02486214921,15514.02486214921,15514.02486214921,15514.675864418474,15514.725543714963,15516.055175288342,null,null,{"$f":"((U104/2)+SUM(V104:AF104)+(AG104/2))/12","v":15482.261658189369},{"$f":"AG104","v":15516.055175288342},{"$f":"(AK104/AK106)*AL106","v":15516.055175288342},{"$f":"(AL104/AL106)*AM106","v":15516.055175288342},15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,15516.055175288342,null,null,null,{"$f":"((AK104/2)+SUM(AL104:AV104)+(AW104/2))/12","v":15516.055175288346}]
[90,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S103","v":7799843.3200000003},{"$f":"'Rate Base'!T103","v":8248515.9199999999},{"$f":"'Rate Base'!U103","v":9757950.9299999997},{"$f":"'Rate Base'!V103","v":9761873.9499999993},{"$f":"'Rate Base'!W103","v":9768639.5699999984},{"$f":"'Rate Base'!X103","v":9769709.0699999984},{"$f":"'Rate Base'!Y103","v":9773606.5699999984},{"$f":"'Rate Base'!Z103","v":9773606.5699999984},{"$f":"'Rate Base'!AA103","v":9773606.5699999984},{"$f":"'Rate Base'!AB103","v":9773606.5699999984},{"$f":"'Rate Base'!AC103","v":9774391.6099999975},{"$f":"'Rate Base'!AD103","v":9774629.1099999975},{"$f":"'Rate Base'!AE103","v":9783463.4699999969},null,{"$f":"((F105/2)+SUM(G105:Q105)+(R105/2))/12","v":9561815.8195833322},{"$f":"+R105","v":9783463.4699999969},{"$f":"(U105/U106)*V106","v":9826879.5394886285},{"$f":"(V105/V106)*W106","v":9972940.9109268077},{"$f":"(W105/W106)*X106","v":9973320.5242772233},{"$f":"(X105/X106)*Y106","v":9973975.2034977805},{"$f":"(Y105/Y106)*Z106","v":9974078.6942977943},{"$f":"(Z105/Z106)*AA106","v":9974455.8381903172},{"$f":"(AA105/AA106)*AB106","v":9974455.8381903172},{"$f":"(AB105/AB106)*AC106","v":9974455.8381903172},{"$f":"(AC105/AC106)*AD106","v":9974455.8381903172},{"$f":"(AD105/AD106)*AE106","v":9974874.388079403},{"$f":"(AE105/AE106)*AF106","v":9974906.3284658156},{"$f":"(AF105/AF106)*AG106","v":9975761.1905359477},null,null,{"$f":"((U105/2)+SUM(V105:AF105)+(AG105/2))/12","v":9954034.2726718914},{"$f":"AG105","v":9975761.1905359477},{"$f":"(AK105/AK106)*AL106","v":9975761.1905359477},{"$f":"(AL105/AL106)*AM106","v":9975761.1905359477},{"$f":"(AM105/AM106)*AN106","v":9975761.1905359477},{"$f":"(AN105/AN106)*AO106","v":9975761.1905359477},{"$f":"(AO105/AO106)*AP106","v":9975761.1905359477},{"$f":"(AP105/AP106)*AQ106","v":9975761.1905359477},{"$f":"(AQ105/AQ106)*AR106","v":9975761.1905359477},{"$f":"(AR105/AR106)*AS106","v":9975761.1905359477},{"$f":"(AS105/AS106)*AT106","v":9975761.1905359477},{"$f":"(AT105/AT106)*AU106","v":9975761.1905359477},{"$f":"(AU105/AU106)*AV106","v":9975761.1905359477},{"$f":"(AV105/AV106)*AW106","v":9975761.1905359477},null,null,null,{"$f":"((AK105/2)+SUM(AL105:AV105)+(AW105/2))/12","v":9975761.1905359477}]
[91,null,null,null,"Total",{"$f":"SUM(F104:F105)","v":7811427.3399999999},8260099.9399999995,9769534.9499999993,9773457.9699999988,9780223.589999998,9781293.089999998,9785190.589999998,9785190.589999998,9785190.589999998,9785190.589999998,9789515.9899999984,9789846.0699999984,9798680.4299999978,null,{"$f":"SUM(T104:T105)","v":9574148.9870833326},{"$f":"+R106","v":9798680.4299999978},{"$f":"U106+((G106-F106)/($R106-$F106))*$AH106","v":9842164.0277821422},{"$f":"V106+((H106-G106)/($R106-$F106))*$AH106","v":9988452.5795081146},{"$f":"W106+((I106-H106)/($R106-$F106))*$AH106","v":9988832.7832998578},{"$f":"X106+((J106-I106)/($R106-$F106))*$AH106","v":9989488.4807924759},{"$f":"Y106+((K106-J106)/($R106-$F106))*$AH106","v":9989592.1325595509},{"$f":"Z106+((L106-K106)/($R106-$F106))*$AH106","v":9989969.8630524669},{"$f":"AA106+((M106-L106)/($R106-$F106))*$AH106","v":9989969.8630524669},{"$f":"AB106+((N106-M106)/($R106-$F106))*$AH106","v":9989969.8630524669},{"$f":"AC106+((O106-N106)/($R106-$F106))*$AH106","v":9989969.8630524669},{"$f":"AD106+((P106-O106)/($R106-$F106))*$AH106","v":9990389.0639438219},{"$f":"AE106+((Q106-P106)/($R106-$F106))*$AH106","v":9990421.0540095307},{"$f":"AF106+((R106-Q106)/($R106-$F106))*$AH106","v":9991277.2457112353},{"$f":"+'101_106 PROJECTION'!N26","v":192596.81571123851},{"$f":"+AG106-U106","v":192596.81571123749},{"$f":"SUM(AJ104:AJ105)","v":9969516.5343300812},{"$f":"AG106","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AK106+$AX106/12,AK106+((G106-F106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AL106+$AX106/12,AL106+((H106-G106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AM106+$AX106/12,AM106+((I106-H106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AN106+$AX106/12,AN106+((J106-I106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AO106+$AX106/12,AO106+((K106-J106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AP106+$AX106/12,AP106+((L106-K106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AQ106+$AX106/12,AQ106+((M106-L106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AR106+$AX106/12,AR106+((N106-M106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AS106+$AX106/12,AS106+((O106-N106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AT106+$AX106/12,AT106+((P106-O106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AU106+$AX106/12,AU106+((Q106-P106)/($R106-$F106))*$AX106)","v":9991277.2457112353},{"$f":"IF($R106-$F106=0,AV106+$AX106/12,AV106+((R106-Q106)/($R106-$F106))*$AX106)","v":9991277.2457112353},null,{"$f":"+AW106-AK106","v":0},null,{"$f":"SUM(BA104:BA105)","v":9991277.2457112353}]
[92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'101_106 PROJECTION'!$T$26","v":0}]
[93,null,"390","Structures & Improvements"]
[94,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S107","v":6303175.4400000004},{"$f":"'Rate Base'!T107","v":6303175.4400000004},{"$f":"'Rate Base'!U107","v":6321488.3300000001},{"$f":"'Rate Base'!V107","v":6321488.3300000001},{"$f":"'Rate Base'!W107","v":6321488.3300000001},{"$f":"'Rate Base'!X107","v":6321488.3300000001},{"$f":"'Rate Base'!Y107","v":6321488.3300000001},{"$f":"'Rate Base'!Z107","v":6321488.3300000001},{"$f":"'Rate Base'!AA107","v":6321488.3300000001},{"$f":"'Rate Base'!AB107","v":6321488.3300000001},{"$f":"'Rate Base'!AC107","v":6321488.3300000001},{"$f":"'Rate Base'!AD107","v":6343806.3499999996},{"$f":"'Rate Base'!AE107","v":6343806.3499999996},null,{"$f":"((F109/2)+SUM(G109:Q109)+(R109/2))/12","v":6321988.9712499985},{"$f":"+R109","v":6343806.3499999996},{"$f":"(U109/U112)*V112","v":6343806.3499999996},{"$f":"(V109/V112)*W112","v":6479204.1538495971},{"$f":"(W109/W112)*X112","v":6482499.2717695972},{"$f":"(X109/X112)*Y112","v":6482598.7553173313},{"$f":"(Y109/Y112)*Z112","v":6482634.223520658},{"$f":"(Z109/Z112)*AA112","v":6487103.8117688801},{"$f":"(AA109/AA112)*AB112","v":6493223.5581614133},{"$f":"(AB109/AB112)*AC112","v":6497953.3287769975},{"$f":"(AC109/AC112)*AD112","v":6497312.5219826587},{"$f":"(AD109/AD112)*AE112","v":6497405.7526532244},{"$f":"(AE109/AE112)*AF112","v":6615528.2445580009},{"$f":"(AF109/AF112)*AG112","v":6619153.3970738268},null,null,{"$f":"((U109/2)+SUM(V109:AF109)+(AG109/2))/12","v":6486729.1538246078},{"$f":"AG109","v":6619153.3970738268},{"$f":"(AK109/AK112)*AL112","v":6619153.3970738268},{"$f":"(AL109/AL112)*AM112","v":6685390.5044636447},6687002.4883608995,6687051.1560811093,6687068.5072576124,6689255.0463916929,6692248.8490049979,6694562.6703173565,6694249.1852589147,6694294.7940484416,6752080.7548173526,6753854.1928619007,null,null,null,{"$f":"((AK109/2)+SUM(AL109:AV109)+(AW109/2))/12","v":6689071.7623369778}]
[95,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S108","v":42729487.719999932},{"$f":"'Rate Base'!T108","v":42729487.719999932},{"$f":"'Rate Base'!U108","v":44901661.139999926},{"$f":"'Rate Base'!V108","v":44954970.05999992},{"$f":"'Rate Base'!W108","v":44956579.519999929},{"$f":"'Rate Base'!X108","v":44957153.329999931},{"$f":"'Rate Base'!Y108","v":45029463.009999931},{"$f":"'Rate Base'!Z108","v":45128469.199999914},{"$f":"'Rate Base'!AA108","v":45204988.149999931},{"$f":"'Rate Base'!AB108","v":45194621.079999946},{"$f":"'Rate Base'!AC108","v":45196129.379999936},{"$f":"'Rate Base'!AD108","v":47084815.039999977},{"$f":"'Rate Base'!AE108","v":47143463.309999965},null,{"$f":"((F110/2)+SUM(G110:Q110)+(R110/2))/12","v":45022901.095416598},{"$f":"+R110","v":47143463.309999965},{"$f":"(U110/U112)*V112","v":47143463.309999965},{"$f":"(V110/V112)*W112","v":48149660.700946189},{"$f":"(W110/W112)*X112","v":48174148.092615008},{"$f":"(X110/X112)*Y112","v":48174887.396232396},{"$f":"(Y110/Y112)*Z112","v":48175150.975202173},{"$f":"(Z110/Z112)*AA112","v":48208366.344330028},{"$f":"(AA110/AA112)*AB112","v":48253844.724911876},{"$f":"(AB110/AB112)*AC112","v":48288993.617418744},{"$f":"(AC110/AC112)*AD112","v":48284231.515625127},{"$f":"(AD110/AD112)*AE112","v":48284924.351511769},{"$f":"(AE110/AE112)*AF112","v":49162741.714773282},{"$f":"(AF110/AF112)*AG112","v":49189681.730781652},null,null,{"$f":"((U110/2)+SUM(V110:AF110)+(AG110/2))/12","v":48205582.105329782},{"$f":"AG110","v":49189681.730781652},{"$f":"(AK110/AK112)*AL112","v":49189681.730781652},{"$f":"(AL110/AL112)*AM112","v":49681917.223120153},49693896.545868002,49694258.215937279,49694387.159746043,49710636.241410308,49732884.433721177,49750079.402187556,49747749.764343098,49748088.702226296,50177520.209280767,50190699.364944264,null,null,null,{"$f":"((AK110/2)+SUM(AL110:AV110)+(AW110/2))/12","v":49709274.181373768}]
[96,null,null,null,"General",{"$f":"'Rate Base'!S109","v":53849849.990000062},{"$f":"'Rate Base'!T109","v":53849849.990000062},{"$f":"'Rate Base'!U109","v":53849849.990000069},{"$f":"'Rate Base'!V109","v":53849849.990000077},{"$f":"'Rate Base'!W109","v":53849849.990000062},{"$f":"'Rate Base'!X109","v":53849849.990000062},{"$f":"'Rate Base'!Y109","v":53849849.990000069},{"$f":"'Rate Base'!Z109","v":53849849.990000084},{"$f":"'Rate Base'!AA109","v":53849849.990000069},{"$f":"'Rate Base'!AB109","v":53849849.990000062},{"$f":"'Rate Base'!AC109","v":53849849.990000069},{"$f":"'Rate Base'!AD109","v":53849849.990000032},{"$f":"'Rate Base'!AE109","v":53849849.990000039},null,{"$f":"((F111/2)+SUM(G111:Q111)+(R111/2))/12","v":53849849.990000062},{"$f":"+R111","v":53849849.990000039},{"$f":"(U111/U112)*V112","v":53849849.990000039},{"$f":"(V111/V112)*W112","v":54999183.847941071},{"$f":"(W111/W112)*X112","v":55027154.690035164},{"$f":"(X111/X112)*Y112","v":55027999.163183682},{"$f":"(Y111/Y112)*Z112","v":55028300.237542376},{"$f":"(Z111/Z112)*AA112","v":55066240.654289789},{"$f":"(AA111/AA112)*AB112","v":55118188.555444546},{"$f":"(AB111/AB112)*AC112","v":55158337.548664734},{"$f":"(AC111/AC112)*AD112","v":55152898.01475656},{"$f":"(AD111/AD112)*AE112","v":55153689.40991389},{"$f":"(AE111/AE112)*AF112","v":56156380.557558589},{"$f":"(AF111/AF112)*AG112","v":56187152.921719432},null,null,{"$f":"((U111/2)+SUM(V111:AF111)+(AG111/2))/12","v":55063060.343765832},{"$f":"AG111","v":56187152.921719432},{"$f":"(AK111/AK112)*AL112","v":56187152.921719432},{"$f":"(AL111/AL112)*AM112","v":56749411.304135725},56763094.743740313,56763507.863133945,56763655.149825923,56782215.742295377,56807628.848044761,56827269.884309076,56824608.844163805,56824995.997607455,57315516.22272969,57330570.177310988,null,null,null,{"$f":"((AK111/2)+SUM(AL111:AV111)+(AW111/2))/12","v":56780659.922601722}]
[97,null,null,null,"Total",{"$f":"SUM(F109:F111)","v":102882513.14999999},102882513.14999999,105072999.45999999,105126308.38,105127917.83999999,105128491.64999999,105200801.33,105299807.52,105376326.47,105365959.40000001,105367467.7,107278471.38000001,107337119.65000001,null,{"$f":"SUM(T109:T111)","v":105194740.05666666},{"$f":"+R112","v":107337119.65000001},{"$f":"U112+((G112-F112)/($R112-$F112))*$AH112","v":107337119.65000001},109628048.70273685,109683802.05441977,{"$f":"X112+((J112-I112)/($R112-$F112))*$AH112","v":109685485.31473342},{"$f":"Y112+((K112-J112)/($R112-$F112))*$AH112","v":109686085.43626522},109761710.8103887,109865256.83851784,109945284.49486049,109934442.05236435,109936019.51407889,111934650.51688987,111995988.04957491,{"$f":"+'101_106 PROJECTION'!N27","v":4658868.3995748907},{"$f":"+AG112-U112","v":4658868.3995749056},{"$f":"SUM(AJ109:AJ111)","v":109755371.60292022},{"$f":"AG112","v":111995988.04957491},{"$f":"IF($R112-$F112=0,AK112+$AX112/12,AK112+((G112-F112)/($R112-$F112))*$AX112)","v":111995988.04957491},{"$f":"IF($R112-$F112=0,AL112+$AX112/12,AL112+((H112-G112)/($R112-$F112))*$AX112)","v":113116719.03171952},{"$f":"IF($R112-$F112=0,AM112+$AX112/12,AM112+((I112-H112)/($R112-$F112))*$AX112)","v":113143993.77796921},{"$f":"IF($R112-$F112=0,AN112+$AX112/12,AN112+((J112-I112)/($R112-$F112))*$AX112)","v":113144817.23515233},{"$f":"IF($R112-$F112=0,AO112+$AX112/12,AO112+((K112-J112)/($R112-$F112))*$AX112)","v":113145110.81682958},{"$f":"IF($R112-$F112=0,AP112+$AX112/12,AP112+((L112-K112)/($R112-$F112))*$AX112)","v":113182107.03009738},{"$f":"IF($R112-$F112=0,AQ112+$AX112/12,AQ112+((M112-L112)/($R112-$F112))*$AX112)","v":113232762.13077094},{"$f":"IF($R112-$F112=0,AR112+$AX112/12,AR112+((N112-M112)/($R112-$F112))*$AX112)","v":113271911.95681399},{"$f":"IF($R112-$F112=0,AS112+$AX112/12,AS112+((O112-N112)/($R112-$F112))*$AX112)","v":113266607.79376581},{"$f":"IF($R112-$F112=0,AT112+$AX112/12,AT112+((P112-O112)/($R112-$F112))*$AX112)","v":113267379.49388219},{"$f":"IF($R112-$F112=0,AU112+$AX112/12,AU112+((Q112-P112)/($R112-$F112))*$AX112)","v":114245117.18682781},{"$f":"IF($R112-$F112=0,AV112+$AX112/12,AV112+((R112-Q112)/($R112-$F112))*$AX112)","v":114275123.73511715},{"$f":"'101_106 PROJECTION'!$T$27","v":2279135.6855422473},{"$f":"+AW112-AK112","v":2279135.6855422407},null,{"$f":"SUM(BA109:BA111)","v":113179005.86631247}]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG113","v":0}]
[99,null,"391","Office Furniture & Equipment"]
[100,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S113","v":131774.12},{"$f":"'Rate Base'!T113","v":131774.12},{"$f":"'Rate Base'!U113","v":131774.12},{"$f":"'Rate Base'!V113","v":131774.12},{"$f":"'Rate Base'!W113","v":131774.12},{"$f":"'Rate Base'!X113","v":131774.12},{"$f":"'Rate Base'!Y113","v":131774.12},{"$f":"'Rate Base'!Z113","v":131774.12},{"$f":"'Rate Base'!AA113","v":131774.12},{"$f":"'Rate Base'!AB113","v":131774.12},{"$f":"'Rate Base'!AC113","v":131774.12},{"$f":"'Rate Base'!AD113","v":170984.29},{"$f":"'Rate Base'!AE113","v":170984.29},null,{"$f":"((F115/2)+SUM(G115:Q115)+(R115/2))/12","v":136675.39125000002},{"$f":"+R115","v":170984.29},{"$f":"(U115/U118)*V118","v":159408.91474575899},{"$f":"(V115/V118)*W118","v":103453.10039611126},{"$f":"(W115/W118)*X118","v":194408.73909214337},{"$f":"(X115/X118)*Y118","v":194583.20650546454},{"$f":"(Y115/Y118)*Z118","v":194245.16193771485},{"$f":"(Z115/Z118)*AA118","v":222237.05710471884},{"$f":"(AA115/AA118)*AB118","v":222550.21610103457},{"$f":"(AB115/AB118)*AC118","v":222863.46416175718},{"$f":"(AC115/AC118)*AD118","v":224806.66895902975},{"$f":"(AD115/AD118)*AE118","v":225125.34628841351},{"$f":"(AE115/AE118)*AF118","v":208789.33571956391},{"$f":"(AF115/AF118)*AG118","v":204171.23883830704},null,null,{"$f":"((U115/2)+SUM(V115:AF115)+(AG115/2))/12","v":196670.74795257198},{"$f":"AG115","v":204171.23883830704},{"$f":"(AK115/AK118)*AL118","v":191818.30016582721},{"$f":"(AL115/AL118)*AM118","v":132103.71399924796},229169.20017574669,229355.38725044334,228994.63490140421,258866.85560524667,259201.05072128031,259535.34088452678,261609.07837999001,261949.16251719708,244515.79795857979,239587.48537218344,null,null,null,{"$f":"((AK115/2)+SUM(AL115:AV115)+(AW115/2))/12","v":231583.15705539461}]
[101,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S114","v":13897427.259999996},{"$f":"'Rate Base'!T114","v":13991870.269999994},{"$f":"'Rate Base'!U114","v":14450175.950000001},{"$f":"'Rate Base'!V114","v":14197984.779999999},{"$f":"'Rate Base'!W114","v":14196554.789999997},{"$f":"'Rate Base'!X114","v":14199325.51},{"$f":"'Rate Base'!Y114","v":13969895.099999996},{"$f":"'Rate Base'!Z114","v":13990154.969999993},{"$f":"'Rate Base'!AA114","v":13987587.490000011},{"$f":"'Rate Base'!AB114","v":13971660.370000007},{"$f":"'Rate Base'!AC114","v":13969048.39000001},{"$f":"'Rate Base'!AD114","v":14063733.320000011},{"$f":"'Rate Base'!AE114","v":14101584.700000014},null,{"$f":"((F116/2)+SUM(G116:Q116)+(R116/2))/12","v":14082291.410000002},{"$f":"+R116","v":14101584.700000014},{"$f":"(U116/U118)*V118","v":13146928.956001757},{"$f":"(V116/V118)*W118","v":8532085.9461028147},{"$f":"(W116/W118)*X118","v":16033468.927046245},{"$f":"(X116/X118)*Y118","v":16047857.775321946},{"$f":"(Y116/Y118)*Z118","v":16019978.230923466},{"$f":"(Z116/Z118)*AA118","v":18328553.367335286},{"$f":"(AA116/AA118)*AB118","v":18354380.524386462},{"$f":"(AB116/AB118)*AC118","v":18380215.026845079},{"$f":"(AC116/AC118)*AD118","v":18540476.925983213},{"$f":"(AD116/AD118)*AE118","v":18566759.196432006},{"$f":"(AE116/AE118)*AF118","v":17219479.649891634},{"$f":"(AF116/AF118)*AG118","v":16838611.417354893},null,null,{"$f":"((U116/2)+SUM(V116:AF116)+(AG116/2))/12","v":16220023.548745612},{"$f":"AG116","v":16838611.417354893},{"$f":"(AK116/AK118)*AL118","v":15819827.697611518},{"$f":"(AL116/AL118)*AM118","v":10894987.557891859},18900267.895427998,18915623.299154736,18885870.976261802,21349522.171540204,21377084.240166944,21404654.147620998,21575681.467954583,21603729.221733321,20165947.616596844,{"$f":"(AV116/AV118)*AW118","v":19759494.969016507},null,null,null,{"$f":"((AK116/2)+SUM(AL116:AV116)+(AW116/2))/12","v":19099354.123762209}]
[102,null,null,null,"General",{"$f":"'Rate Base'!S115","v":31969020.839999989},{"$f":"'Rate Base'!T115","v":31969453.25999999},{"$f":"'Rate Base'!U115","v":31969779.099999987},{"$f":"'Rate Base'!V115","v":31476469.139999993},{"$f":"'Rate Base'!W115","v":31476469.139999993},{"$f":"'Rate Base'!X115","v":31476469.139999989},{"$f":"'Rate Base'!Y115","v":31476469.139999989},{"$f":"'Rate Base'!Z115","v":31453642.519999992},{"$f":"'Rate Base'!AA115","v":31453642.519999977},{"$f":"'Rate Base'!AB115","v":31453642.519999985},{"$f":"'Rate Base'!AC115","v":31453642.519999985},{"$f":"'Rate Base'!AD115","v":31453642.519999985},{"$f":"'Rate Base'!AE115","v":31453642.519999985},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":31568721.09999999},{"$f":"+R117","v":31453642.519999985},{"$f":"(U117/U118)*V118","v":29324278.966882031},{"$f":"(V117/V118)*W118","v":19030852.702578418},{"$f":"(W117/W118)*X118","v":35762718.213282764},{"$f":"(X117/X118)*Y118","v":35794812.598386765},{"$f":"(Y117/Y118)*Z118","v":35732627.160240211},{"$f":"(Z117/Z118)*AA118","v":40881913.47210113},{"$f":"(AA117/AA118)*AB118","v":40939521.051850341},{"$f":"(AB117/AB118)*AC118","v":40997145.015560992},{"$f":"(AC117/AC118)*AD118","v":41354609.83900506},{"$f":"(AD117/AD118)*AE118","v":41413232.551054597},{"$f":"(AE117/AE118)*AF118","v":38408119.995769337},{"$f":"(AF117/AF118)*AG118","v":37558591.840721995},null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":36178829.062256046},{"$f":"AG117","v":37558591.840721995},{"$f":"(AK117/AK118)*AL118","v":35286190.574642733},{"$f":"(AL117/AL118)*AM118","v":24301314.440622941},{"$f":"(AM117/AM118)*AN118","v":42157125.072263941},{"$f":"(AN117/AN118)*AO118","v":42191375.363266423},{"$f":"(AO117/AO118)*AP118","v":42125012.68500559},{"$f":"(AP117/AP118)*AQ118","v":47620196.782311857},{"$f":"(AQ117/AQ118)*AR118","v":47681674.089447215},{"$f":"(AR117/AR118)*AS118","v":47743168.88111905},{"$f":"(AS117/AS118)*AT118","v":48124646.020700827},{"$f":"(AT117/AT118)*AU118","v":48187206.650560066},{"$f":"(AU117/AU118)*AV118","v":44980228.882324249},{"$f":"(AV117/AV118)*AW118","v":44073634.584571354},null,null,null,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":42601187.721242629}]
[103,null,null,null,"Total",{"$f":"SUM(F115:F117)","v":45998222.219999984},46093097.649999984,46551729.169999987,45806228.039999992,45804798.04999999,45807568.769999988,45578138.359999985,45575571.609999985,45573004.129999988,45557077.00999999,45554465.029999994,45688360.129999995,45726211.509999998,null,{"$f":"SUM(T115:T117)","v":45787687.90124999},{"$f":"+R118","v":45726211.509999998},{"$f":"U118+((G118-F118)/($R118-$F118))*$AH118","v":42630616.837629542},27666391.749077342,51990595.879421152,{"$f":"X118+((J118-I118)/($R118-$F118))*$AH118","v":52037253.580214173},{"$f":"Y118+((K118-J118)/($R118-$F118))*$AH118","v":51946850.553101391},59432703.896541134,59516451.792337835,59600223.506567828,60119893.43394731,60205117.093775027,55836388.981380545,54601374.496915199,{"$f":"'101_106 PROJECTION'!N28","v":8875162.9869151972},{"$f":"+AG118-U118","v":8875162.9869152009},{"$f":"SUM(AJ115:AJ117)","v":52595523.358954228},{"$f":"AG118","v":54601374.496915199},{"$f":"IF($R118-$F118=0,AK118+$AX118/12,AK118+((G118-F118)/($R118-$F118))*$AX118)","v":51297836.572420083},{"$f":"IF($R118-$F118=0,AL118+$AX118/12,AL118+((H118-G118)/($R118-$F118))*$AX118)","v":35328405.71251405},{"$f":"IF($R118-$F118=0,AM118+$AX118/12,AM118+((I118-H118)/($R118-$F118))*$AX118)","v":61286562.167867698},{"$f":"IF($R118-$F118=0,AN118+$AX118/12,AN118+((J118-I118)/($R118-$F118))*$AX118)","v":61336354.049671613},{"$f":"IF($R118-$F118=0,AO118+$AX118/12,AO118+((K118-J118)/($R118-$F118))*$AX118)","v":61239878.296168804},{"$f":"IF($R118-$F118=0,AP118+$AX118/12,AP118+((L118-K118)/($R118-$F118))*$AX118)","v":69228585.809457317},{"$f":"IF($R118-$F118=0,AQ118+$AX118/12,AQ118+((M118-L118)/($R118-$F118))*$AX118)","v":69317959.38033545},{"$f":"IF($R118-$F118=0,AR118+$AX118/12,AR118+((N118-M118)/($R118-$F118))*$AX118)","v":69407358.369624585},{"$f":"IF($R118-$F118=0,AS118+$AX118/12,AS118+((O118-N118)/($R118-$F118))*$AX118)","v":69961936.567035407},{"$f":"IF($R118-$F118=0,AT118+$AX118/12,AT118+((P118-O118)/($R118-$F118))*$AX118)","v":70052885.034810588},{"$f":"IF($R118-$F118=0,AU118+$AX118/12,AU118+((Q118-P118)/($R118-$F118))*$AX118)","v":65390692.296879679},{"$f":"IF($R118-$F118=0,AV118+$AX118/12,AV118+((R118-Q118)/($R118-$F118))*$AX118)","v":64072717.038960055},{"$f":"'101_106 PROJECTION'!$T$28","v":9471342.5420448538},{"$f":"+AW118-AK118","v":9471342.5420448557},null,{"$f":"SUM(BA115:BA117)","v":61932125.002060235}]
[104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG119","v":0}]
[105,null,"392","Transportation Equipment"]
[106,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S119","v":2563729.13},{"$f":"'Rate Base'!T119","v":2563729.13},{"$f":"'Rate Base'!U119","v":2563729.13},{"$f":"'Rate Base'!V119","v":2563729.13},{"$f":"'Rate Base'!W119","v":2563729.13},{"$f":"'Rate Base'!X119","v":2596495.7999999998},{"$f":"'Rate Base'!Y119","v":2596495.7999999998},{"$f":"'Rate Base'!Z119","v":2596495.7999999998},{"$f":"'Rate Base'!AA119","v":2605635.92},{"$f":"'Rate Base'!AB119","v":2605635.92},{"$f":"'Rate Base'!AC119","v":2598164.58},{"$f":"'Rate Base'!AD119","v":2770303.92},{"$f":"'Rate Base'!AE119","v":2782873.8},null,{"$f":"((F121/2)+SUM(G121:Q121)+(R121/2))/12","v":2608120.4770833338},{"$f":"+R121","v":2782873.8},{"$f":"(U121/U124)*V124","v":2856994.5458563352},{"$f":"(V121/V124)*W124","v":2889597.4151724516},{"$f":"(W121/W124)*X124","v":2884199.3694247981},{"$f":"(X121/X124)*Y124","v":3015782.5694337962},{"$f":"(Y121/Y124)*Z124","v":3039412.9498475455},{"$f":"(Z121/Z124)*AA124","v":3010769.2601616057},{"$f":"(AA121/AA124)*AB124","v":3014829.4488332309},{"$f":"(AB121/AB124)*AC124","v":3114277.5342138559},{"$f":"(AC121/AC124)*AD124","v":3134979.8393324902},{"$f":"(AD121/AD124)*AE124","v":3133755.0458748741},{"$f":"(AE121/AE124)*AF124","v":3405161.3693243917},{"$f":"(AF121/AF124)*AG124","v":3648696.2569394517},null,null,{"$f":"((U121/2)+SUM(V121:AF121)+(AG121/2))/12","v":3059628.6979954247},{"$f":"AG121","v":3648696.2569394517},{"$f":"(AK121/AK124)*AL124","v":3684309.3778880541},{"$f":"(AL121/AL124)*AM124","v":3699974.2219855059},3697380.5991896712,3760602.9583630036,3771956.751231838,3758194.1915946645,3760145.0083136028,3807927.2675427762,3817874.1951888339,3817285.7132862415,3947689.5039059087,4064701.7830949211,null,null,null,{"$f":"((AK121/2)+SUM(AL121:AV121)+(AW121/2))/12","v":3781669.9007089413}]
[107,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S120","v":49188998.610000007},{"$f":"'Rate Base'!T120","v":49620518.850000009},{"$f":"'Rate Base'!U120","v":49810328.030000009},{"$f":"'Rate Base'!V120","v":49778901.390000008},{"$f":"'Rate Base'!W120","v":50544959.710000008},{"$f":"'Rate Base'!X120","v":50649765.690000013},{"$f":"'Rate Base'!Y120","v":50483006.280000016},{"$f":"'Rate Base'!Z120","v":50506644.110000014},{"$f":"'Rate Base'!AA120","v":51076476.330000013},{"$f":"'Rate Base'!AB120","v":51197002.150000013},{"$f":"'Rate Base'!AC120","v":51197342.920000017},{"$f":"'Rate Base'!AD120","v":52605291.860000014},{"$f":"'Rate Base'!AE120","v":54010546.800000019},null,{"$f":"((F122/2)+SUM(G122:Q122)+(R122/2))/12","v":50755834.16875001},{"$f":"+R122","v":54010546.800000019},{"$f":"(U122/U124)*V124","v":55449096.407576367},{"$f":"(V122/V124)*W124","v":56081859.128980555},{"$f":"(W122/W124)*X124","v":55977092.824995734},{"$f":"(X122/X124)*Y124","v":58530884.729673468},{"$f":"(Y122/Y124)*Z124","v":58989507.670907319},{"$f":"(Z122/Z124)*AA124","v":58433585.464766636},{"$f":"(AA122/AA124)*AB124","v":58512386.382819645},{"$f":"(AB122/AB124)*AC124","v":60442493.838508315},{"$f":"(AC122/AC124)*AD124","v":60844288.134562232},{"$f":"(AD122/AD124)*AE124","v":60820517.108954489},{"$f":"(AE122/AE124)*AF124","v":66088022.927754506},{"$f":"(AF122/AF124)*AG124","v":70814594.590819493},null,null,{"$f":"((U122/2)+SUM(V122:AF122)+(AG122/2))/12","v":59381858.776242428},{"$f":"AG122","v":70814594.590819493},{"$f":"(AK122/AK124)*AL124","v":71505780.851471528},{"$f":"(AL122/AL124)*AM124","v":71809807.140856311},71759469.613730222,72986501.248775139,73206857.83163552,72939751.442775428,72977613.266655639,73904980.489814311,74098032.363436326,74086610.994152203,76617512.695896968,78888509.383318737,null,null,null,{"$f":"((AK122/2)+SUM(AL122:AV122)+(AW122/2))/12","v":73395372.49385573}]
[108,null,null,null,"General",{"$f":"'Rate Base'!S121","v":0},{"$f":"'Rate Base'!T121","v":0},{"$f":"'Rate Base'!U121","v":0},{"$f":"'Rate Base'!V121","v":0},{"$f":"'Rate Base'!W121","v":0},{"$f":"'Rate Base'!X121","v":0},{"$f":"'Rate Base'!Y121","v":0},{"$f":"'Rate Base'!Z121","v":0},{"$f":"'Rate Base'!AA121","v":0},{"$f":"'Rate Base'!AB121","v":0},{"$f":"'Rate Base'!AC121","v":0},{"$f":"'Rate Base'!AD121","v":0},{"$f":"'Rate Base'!AE121","v":0},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":0},{"$f":"+R123","v":0},{"$f":"(U123/U124)*V124","v":0},{"$f":"(V123/V124)*W124","v":0},{"$f":"(W123/W124)*X124","v":0},{"$f":"(X123/X124)*Y124","v":0},{"$f":"(Y123/Y124)*Z124","v":0},{"$f":"(Z123/Z124)*AA124","v":0},{"$f":"(AA123/AA124)*AB124","v":0},{"$f":"(AB123/AB124)*AC124","v":0},{"$f":"(AC123/AC124)*AD124","v":0},{"$f":"(AD123/AD124)*AE124","v":0},{"$f":"(AE123/AE124)*AF124","v":0},{"$f":"(AF123/AF124)*AG124","v":0},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":0},{"$f":"AG123","v":0},{"$f":"(AK123/AK124)*AL124","v":0},{"$f":"(AL123/AL124)*AM124","v":0},{"$f":"(AM123/AM124)*AN124","v":0},{"$f":"(AN123/AN124)*AO124","v":0},{"$f":"(AO123/AO124)*AP124","v":0},{"$f":"(AP123/AP124)*AQ124","v":0},{"$f":"(AQ123/AQ124)*AR124","v":0},{"$f":"(AR123/AR124)*AS124","v":0},{"$f":"(AS123/AS124)*AT124","v":0},{"$f":"(AT123/AT124)*AU124","v":0},{"$f":"(AU123/AU124)*AV124","v":0},{"$f":"(AV123/AV124)*AW124","v":0},null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":0}]
[109,null,null,null,"Total",{"$f":"SUM(F121:F123)","v":51752727.74000001},52184247.980000012,52374057.160000011,52342630.520000011,53108688.840000011,53246261.49000001,53079502.080000013,53103139.910000011,53682112.250000015,53802638.070000015,53795507.500000015,55375595.780000016,56793420.600000016,null,{"$f":"SUM(T121:T123)","v":53363954.645833343},{"$f":"+R124","v":56793420.600000016},{"$f":"U124+((G124-F124)/($R124-$F124))*$AH124","v":58306090.953432702},58971456.544153005,58861292.194420531,{"$f":"X124+((J124-I124)/($R124-$F124))*$AH124","v":61546667.299107261},{"$f":"Y124+((K124-J124)/($R124-$F124))*$AH124","v":62028920.62075486},61444354.724928237,61527215.831652872,63556771.372722164,63979267.973894715,63954272.154829361,69493184.297078893,74463290.847758934,{"$f":"'101_106 PROJECTION'!N29","v":17669870.247758903},{"$f":"+AG124-U124","v":17669870.247758918},{"$f":"SUM(AJ121:AJ123)","v":62441487.474237852},{"$f":"AG124","v":74463290.847758934},{"$f":"IF($R124-$F124=0,AK124+$AX124/12,AK124+((G124-F124)/($R124-$F124))*$AX124)","v":75190090.229359582},{"$f":"IF($R124-$F124=0,AL124+$AX124/12,AL124+((H124-G124)/($R124-$F124))*$AX124)","v":75509781.362841815},{"$f":"IF($R124-$F124=0,AM124+$AX124/12,AM124+((I124-H124)/($R124-$F124))*$AX124)","v":75456850.212919891},{"$f":"IF($R124-$F124=0,AN124+$AX124/12,AN124+((J124-I124)/($R124-$F124))*$AX124)","v":76747104.207138151},{"$f":"IF($R124-$F124=0,AO124+$AX124/12,AO124+((K124-J124)/($R124-$F124))*$AX124)","v":76978814.582867369},{"$f":"IF($R124-$F124=0,AP124+$AX124/12,AP124+((L124-K124)/($R124-$F124))*$AX124)","v":76697945.634370103},{"$f":"IF($R124-$F124=0,AQ124+$AX124/12,AQ124+((M124-L124)/($R124-$F124))*$AX124)","v":76737758.27496925},{"$f":"IF($R124-$F124=0,AR124+$AX124/12,AR124+((N124-M124)/($R124-$F124))*$AX124)","v":77712907.757357091},{"$f":"IF($R124-$F124=0,AS124+$AX124/12,AS124+((O124-N124)/($R124-$F124))*$AX124)","v":77915906.558625162},{"$f":"IF($R124-$F124=0,AT124+$AX124/12,AT124+((P124-O124)/($R124-$F124))*$AX124)","v":77903896.707438439},{"$f":"IF($R124-$F124=0,AU124+$AX124/12,AU124+((Q124-P124)/($R124-$F124))*$AX124)","v":80565202.199802876},{"$f":"IF($R124-$F124=0,AV124+$AX124/12,AV124+((R124-Q124)/($R124-$F124))*$AX124)","v":82953211.166413665},{"$f":"'101_106 PROJECTION'!$T$29","v":8489920.3186547272},{"$f":"+AW124-AK124","v":8489920.3186547309},null,{"$f":"SUM(BA121:BA123)","v":77177042.394564673}]
[110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG125","v":0}]
[111,null,"393","Stores Equipment"]
[112,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S125","v":12371.89},{"$f":"'Rate Base'!T125","v":12371.89},{"$f":"'Rate Base'!U125","v":12371.89},{"$f":"'Rate Base'!V125","v":12371.89},{"$f":"'Rate Base'!W125","v":12371.89},{"$f":"'Rate Base'!X125","v":12371.89},{"$f":"'Rate Base'!Y125","v":12371.89},{"$f":"'Rate Base'!Z125","v":12371.89},{"$f":"'Rate Base'!AA125","v":12371.89},{"$f":"'Rate Base'!AB125","v":12371.89},{"$f":"'Rate Base'!AC125","v":12371.89},{"$f":"'Rate Base'!AD125","v":12371.89},{"$f":"'Rate Base'!AE125","v":12371.89},null,{"$f":"((F127/2)+SUM(G127:Q127)+(R127/2))/12","v":12371.89},{"$f":"+R127","v":12371.89},{"$f":"(U127/U129)*V129","v":12371.89},{"$f":"(V127/V129)*W129","v":12371.89},12371.89,{"$f":"(X127/X129)*Y129","v":12371.89},{"$f":"(Y127/Y129)*Z129","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,{"$f":"((U127/2)+SUM(V127:AF127)+(AG127/2))/12","v":12371.89},{"$f":"AG127","v":12371.89},{"$f":"(AK127/AK129)*AL129","v":12371.89},{"$f":"(AL127/AL129)*AM129","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,null,{"$f":"((AK127/2)+SUM(AL127:AV127)+(AW127/2))/12","v":12371.89}]
[113,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S126","v":52487.310000000005},{"$f":"'Rate Base'!T126","v":52487.310000000005},{"$f":"'Rate Base'!U126","v":52487.310000000005},{"$f":"'Rate Base'!V126","v":52487.310000000005},{"$f":"'Rate Base'!W126","v":52487.310000000005},{"$f":"'Rate Base'!X126","v":52487.310000000005},{"$f":"'Rate Base'!Y126","v":52487.310000000005},{"$f":"'Rate Base'!Z126","v":52487.310000000005},{"$f":"'Rate Base'!AA126","v":52487.310000000005},{"$f":"'Rate Base'!AB126","v":52487.310000000005},{"$f":"'Rate Base'!AC126","v":52487.310000000005},{"$f":"'Rate Base'!AD126","v":52487.310000000005},{"$f":"'Rate Base'!AE126","v":52487.310000000005},null,{"$f":"((F128/2)+SUM(G128:Q128)+(R128/2))/12","v":52487.310000000019},{"$f":"+R128","v":52487.310000000005},{"$f":"(U128/U129)*V129","v":52487.310000000005},{"$f":"(V128/V129)*W129","v":52487.310000000005},{"$f":"(W128/W129)*X129","v":52487.310000000005},{"$f":"(X128/X129)*Y129","v":52487.310000000005},{"$f":"(Y128/Y129)*Z129","v":52487.310000000005},{"$f":"(Z128/Z129)*AA129","v":52487.310000000005},{"$f":"(AA128/AA129)*AB129","v":52487.310000000005},{"$f":"(AB128/AB129)*AC129","v":52487.310000000005},{"$f":"(AC128/AC129)*AD129","v":52487.310000000005},{"$f":"(AD128/AD129)*AE129","v":52487.310000000005},{"$f":"(AE128/AE129)*AF129","v":52487.310000000005},{"$f":"(AF128/AF129)*AG129","v":52487.310000000005},null,null,{"$f":"((U128/2)+SUM(V128:AF128)+(AG128/2))/12","v":52487.310000000019},{"$f":"AG128","v":52487.310000000005},{"$f":"(AK128/AK129)*AL129","v":52487.310000000005},{"$f":"(AL128/AL129)*AM129","v":52487.310000000005},{"$f":"(AM128/AM129)*AN129","v":52487.310000000005},{"$f":"(AN128/AN129)*AO129","v":52487.310000000005},{"$f":"(AO128/AO129)*AP129","v":52487.310000000005},{"$f":"(AP128/AP129)*AQ129","v":52487.310000000005},{"$f":"(AQ128/AQ129)*AR129","v":52487.310000000005},{"$f":"(AR128/AR129)*AS129","v":52487.310000000005},{"$f":"(AS128/AS129)*AT129","v":52487.310000000005},{"$f":"(AT128/AT129)*AU129","v":52487.310000000005},{"$f":"(AU128/AU129)*AV129","v":52487.310000000005},{"$f":"(AV128/AV129)*AW129","v":52487.310000000005},null,null,null,{"$f":"((AK128/2)+SUM(AL128:AV128)+(AW128/2))/12","v":52487.310000000019}]
[114,null,null,null,"Total",{"$f":"SUM(F127:F128)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(T127:T128)","v":64859.200000000019},{"$f":"+R129","v":64859.200000000004},{"$f":"IF($R129-$F129=0,U129+$AH129/12,U129+((G129-F129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,V129+$AH129/12,V129+((H129-G129)/($R129-$F129))*$AH129)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,{"$f":"'101_106 PROJECTION'!N30","v":0},{"$f":"+AG129-U129","v":0},{"$f":"SUM(AJ127:AJ128)","v":64859.200000000019},{"$f":"AG129","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AK129+$AX129/12,AK129+((G129-F129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AL129+$AX129/12,AL129+((H129-G129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AM129+$AX129/12,AM129+((I129-H129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AN129+$AX129/12,AN129+((J129-I129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AO129+$AX129/12,AO129+((K129-J129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AP129+$AX129/12,AP129+((L129-K129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AQ129+$AX129/12,AQ129+((M129-L129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AR129+$AX129/12,AR129+((N129-M129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AS129+$AX129/12,AS129+((O129-N129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AT129+$AX129/12,AT129+((P129-O129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AU129+$AX129/12,AU129+((Q129-P129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AV129+$AX129/12,AV129+((R129-Q129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"'101_106 PROJECTION'!$T$30","v":0},{"$f":"+AW129-AK129","v":0},null,{"$f":"SUM(BA127:BA128)","v":64859.200000000019}]
[115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH129-X130","v":0}]
[116,null,"394","Tools, Shop & Garage Equipment"]
[117,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S130","v":2513731.9},{"$f":"'Rate Base'!T130","v":2043782.89},{"$f":"'Rate Base'!U130","v":2072756.65},{"$f":"'Rate Base'!V130","v":2021831.37},{"$f":"'Rate Base'!W130","v":2021831.37},{"$f":"'Rate Base'!X130","v":2021831.37},{"$f":"'Rate Base'!Y130","v":2021831.37},{"$f":"'Rate Base'!Z130","v":2021831.37},{"$f":"'Rate Base'!AA130","v":2021831.37},{"$f":"'Rate Base'!AB130","v":2028650.6},{"$f":"'Rate Base'!AC130","v":2028650.6},{"$f":"'Rate Base'!AD130","v":2101916.3199999998},{"$f":"'Rate Base'!AE130","v":2101916.3199999998},null,{"$f":"((F132/2)+SUM(G132:Q132)+(R132/2))/12","v":2059547.4491666669},{"$f":"+R132","v":2101916.3199999998},{"$f":"(U132/U135)*V135","v":2137555.3728436702},{"$f":"(V132/V135)*W135","v":2181281.5703348285},{"$f":"(W132/W135)*X135","v":1875775.9049943516},{"$f":"(X132/X135)*Y135","v":1875775.9081897787},{"$f":"(Y132/Y135)*Z135","v":1881234.49835957},{"$f":"(Z132/Z135)*AA135","v":1840388.6709155592},{"$f":"(AA132/AA135)*AB135","v":1854517.932115481},{"$f":"(AB132/AB135)*AC135","v":1870905.7525774247},{"$f":"(AC132/AC135)*AD135","v":1886323.7515715044},{"$f":"(AD132/AD135)*AE135","v":1903693.3284185394},{"$f":"(AE132/AE135)*AF135","v":2607094.2465424798},{"$f":"(AF132/AF135)*AG135","v":2807430.9327347227},null,null,{"$f":"((U132/2)+SUM(V132:AF132)+(AG132/2))/12","v":2030768.3802692124},{"$f":"AG132","v":2807430.9327347227},{"$f":"(AK132/AK135)*AL135","v":2823234.7633218789},{"$f":"(AL132/AL135)*AM135","v":2842624.7684491766},2707150.9162220741,2707150.917639059,2709571.4823680515,2691458.7524941992,2697724.2515046452,2704991.2891391567,2711828.267808713,2719530.6568442816,3031447.7269651592,3120285.3024995709,null,null,null,{"$f":"((AK132/2)+SUM(AL132:AV132)+(AW132/2))/12","v":2775880.9925311282}]
[118,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S131","v":27236031.220000003},{"$f":"'Rate Base'!T131","v":27817511.68},{"$f":"'Rate Base'!U131","v":27925377.870000001},{"$f":"'Rate Base'!V131","v":27020231.449999999},{"$f":"'Rate Base'!W131","v":27020231.460000001},{"$f":"'Rate Base'!X131","v":27037313.970000003},{"$f":"'Rate Base'!Y131","v":26909488.060000002},{"$f":"'Rate Base'!Z131","v":26953705.200000003},{"$f":"'Rate Base'!AA131","v":27004990.440000001},{"$f":"'Rate Base'!AB131","v":27046421.420000002},{"$f":"'Rate Base'!AC131","v":27100779.040000003},{"$f":"'Rate Base'!AD131","v":29228787.430000003},{"$f":"'Rate Base'!AE131","v":29855735.660000004},null,{"$f":"((F133/2)+SUM(G133:Q133)+(R133/2))/12","v":27467560.12166667},{"$f":"+R133","v":29855735.660000004},{"$f":"(U133/U135)*V135","v":30361954.737681173},{"$f":"(V133/V135)*W135","v":30983044.065211099},{"$f":"(W133/W135)*X135","v":26643624.698108174},{"$f":"(X133/X135)*Y135","v":26643624.743496194},{"$f":"(Y133/Y135)*Z135","v":26721158.860166248},{"$f":"(Z133/Z135)*AA135","v":26140982.468090676},{"$f":"(AA133/AA135)*AB135","v":26341675.275621641},{"$f":"(AB133/AB135)*AC135","v":26574448.783824544},{"$f":"(AC133/AC135)*AD135","v":26793446.894259974},{"$f":"(AD133/AD135)*AE135","v":27040165.324454729},{"$f":"(AE133/AE135)*AF135","v":37031310.86849317},{"$f":"(AF133/AF135)*AG135","v":39876904.239192143},null,null,{"$f":"((U133/2)+SUM(V133:AF133)+(AG133/2))/12","v":28845146.389083635},{"$f":"AG133","v":39876904.239192143},{"$f":"(AK133/AK135)*AL135","v":40101382.722914822},{"$f":"(AL133/AL135)*AM135","v":40376799.428146288},38452521.338457979,38452521.358584903,38486903.193869725,38229628.976980478,38318624.47145091,38421845.875929683,38518958.69908496,38628363.85894233,43058851.174141727,44320705.010373749,null,null,null,{"$f":"((AK133/2)+SUM(AL133:AV133)+(AW133/2))/12","v":39428767.143607222}]
[119,null,null,null,"General",{"$f":"'Rate Base'!S132","v":0},{"$f":"'Rate Base'!T132","v":0},{"$f":"'Rate Base'!U132","v":0},{"$f":"'Rate Base'!V132","v":0},{"$f":"'Rate Base'!W132","v":0},{"$f":"'Rate Base'!X132","v":0},{"$f":"'Rate Base'!Y132","v":0},{"$f":"'Rate Base'!Z132","v":0},{"$f":"'Rate Base'!AA132","v":0},{"$f":"'Rate Base'!AB132","v":0},{"$f":"'Rate Base'!AC132","v":0},{"$f":"'Rate Base'!AD132","v":0},{"$f":"'Rate Base'!AE132","v":0},null,{"$f":"((F134/2)+SUM(G134:Q134)+(R134/2))/12","v":0},{"$f":"+R134","v":0},{"$f":"(U134/U135)*V135","v":0},{"$f":"(V134/V135)*W135","v":0},{"$f":"(W134/W135)*X135","v":0},{"$f":"(X134/X135)*Y135","v":0},{"$f":"(Y134/Y135)*Z135","v":0},{"$f":"(Z134/Z135)*AA135","v":0},{"$f":"(AA134/AA135)*AB135","v":0},{"$f":"(AB134/AB135)*AC135","v":0},{"$f":"(AC134/AC135)*AD135","v":0},{"$f":"(AD134/AD135)*AE135","v":0},{"$f":"(AE134/AE135)*AF135","v":0},{"$f":"(AF134/AF135)*AG135","v":0},null,null,{"$f":"((U134/2)+SUM(V134:AF134)+(AG134/2))/12","v":0},{"$f":"AG134","v":0},{"$f":"(AK134/AK135)*AL135","v":0},{"$f":"(AL134/AL135)*AM135","v":0},{"$f":"(AM134/AM135)*AN135","v":0},{"$f":"(AN134/AN135)*AO135","v":0},{"$f":"(AO134/AO135)*AP135","v":0},{"$f":"(AP134/AP135)*AQ135","v":0},{"$f":"(AQ134/AQ135)*AR135","v":0},{"$f":"(AR134/AR135)*AS135","v":0},{"$f":"(AS134/AS135)*AT135","v":0},{"$f":"(AT134/AT135)*AU135","v":0},{"$f":"(AU134/AU135)*AV135","v":0},{"$f":"(AV134/AV135)*AW135","v":0},null,null,null,{"$f":"((AK134/2)+SUM(AL134:AV134)+(AW134/2))/12","v":0}]
[120,null,null,null,"Total",{"$f":"SUM(F132:F134)","v":29749763.120000001},29861294.57,29998134.52,29042062.82,29042062.830000002,29059145.340000004,28931319.430000003,28975536.570000004,29026821.810000002,29075072.020000003,29129429.640000004,31330703.750000004,31957651.980000004,null,{"$f":"SUM(T132:T134)","v":29527107.570833337},{"$f":"+R135","v":31957651.980000004},{"$f":"U135+((G135-F135)/($R135-$F135))*$AH135","v":32499510.110524844},33164325.635545928,28519400.603102528,{"$f":"X135+((J135-I135)/($R135-$F135))*$AH135","v":28519400.651685975},{"$f":"Y135+((K135-J135)/($R135-$F135))*$AH135","v":28602393.35852582},27981371.139006238,28196193.207737125,28445354.536401972,28679770.645831481,28943858.652873266,39638405.115035646,42684335.171926863,{"$f":"'101_106 PROJECTION'!N31","v":10726683.191926863},{"$f":"+AG135-U135","v":10726683.191926859},{"$f":"SUM(AJ132:AJ134)","v":30875914.769352846},{"$f":"AG135","v":42684335.171926863},{"$f":"IF($R135-$F135=0,AK135+$AX135/12,AK135+((G135-F135)/($R135-$F135))*$AX135)","v":42924617.486236699},{"$f":"IF($R135-$F135=0,AL135+$AX135/12,AL135+((H135-G135)/($R135-$F135))*$AX135)","v":43219424.19659546},{"$f":"IF($R135-$F135=0,AM135+$AX135/12,AM135+((I135-H135)/($R135-$F135))*$AX135)","v":41159672.254680052},{"$f":"IF($R135-$F135=0,AN135+$AX135/12,AN135+((J135-I135)/($R135-$F135))*$AX135)","v":41159672.276223965},{"$f":"IF($R135-$F135=0,AO135+$AX135/12,AO135+((K135-J135)/($R135-$F135))*$AX135)","v":41196474.676237784},{"$f":"IF($R135-$F135=0,AP135+$AX135/12,AP135+((L135-K135)/($R135-$F135))*$AX135)","v":40921087.729474686},{"$f":"IF($R135-$F135=0,AQ135+$AX135/12,AQ135+((M135-L135)/($R135-$F135))*$AX135)","v":41016348.722955562},{"$f":"IF($R135-$F135=0,AR135+$AX135/12,AR135+((N135-M135)/($R135-$F135))*$AX135)","v":41126837.165068842},{"$f":"IF($R135-$F135=0,AS135+$AX135/12,AS135+((O135-N135)/($R135-$F135))*$AX135)","v":41230786.966893673},{"$f":"IF($R135-$F135=0,AT135+$AX135/12,AT135+((P135-O135)/($R135-$F135))*$AX135)","v":41347894.515786611},{"$f":"IF($R135-$F135=0,AU135+$AX135/12,AU135+((Q135-P135)/($R135-$F135))*$AX135)","v":46090298.901106887},{"$f":"IF($R135-$F135=0,AV135+$AX135/12,AV135+((R135-Q135)/($R135-$F135))*$AX135)","v":47440990.312873319},{"$f":"'101_106 PROJECTION'!$T$31","v":4756655.1409464423},{"$f":"+AW135-AK135","v":4756655.1409464553},null,{"$f":"SUM(BA132:BA134)","v":42204648.13613835}]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG136","v":0}]
[122,null,"395","Laboratory Equipment"]
[123,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S136","v":0},{"$f":"'Rate Base'!T136","v":0},{"$f":"'Rate Base'!U136","v":0},{"$f":"'Rate Base'!V136","v":0},{"$f":"'Rate Base'!W136","v":0},{"$f":"'Rate Base'!X136","v":0},{"$f":"'Rate Base'!Y136","v":0},{"$f":"'Rate Base'!Z136","v":0},{"$f":"'Rate Base'!AA136","v":0},{"$f":"'Rate Base'!AB136","v":0},{"$f":"'Rate Base'!AC136","v":0},{"$f":"'Rate Base'!AD136","v":0},{"$f":"'Rate Base'!AE136","v":0},null,{"$f":"((F138/2)+SUM(G138:Q138)+(R138/2))/12","v":0},{"$f":"+R138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U138/2)+SUM(V138:AF138)+(AG138/2))/12","v":0},{"$f":"AG138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK138/2)+SUM(AL138:AV138)+(AW138/2))/12","v":0}]
[124,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S137","v":3.637978807091713E-12},{"$f":"'Rate Base'!T137","v":3.637978807091713E-12},{"$f":"'Rate Base'!U137","v":3.637978807091713E-12},{"$f":"'Rate Base'!V137","v":3.637978807091713E-12},{"$f":"'Rate Base'!W137","v":3.637978807091713E-12},{"$f":"'Rate Base'!X137","v":3.637978807091713E-12},{"$f":"'Rate Base'!Y137","v":3.637978807091713E-12},{"$f":"'Rate Base'!Z137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AA137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AB137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AC137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AD137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AE137","v":0},null,{"$f":"((F139/2)+SUM(G139:Q139)+(R139/2))/12","v":3.486396356796225E-12},{"$f":"+R139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U139/2)+SUM(V139:AF139)+(AG139/2))/12","v":0},{"$f":"AG139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK139/2)+SUM(AL139:AV139)+(AW139/2))/12","v":0}]
[125,null,null,null,"General",{"$f":"'Rate Base'!S138","v":0},{"$f":"'Rate Base'!T138","v":0},{"$f":"'Rate Base'!U138","v":0},{"$f":"'Rate Base'!V138","v":0},{"$f":"'Rate Base'!W138","v":0},{"$f":"'Rate Base'!X138","v":0},{"$f":"'Rate Base'!Y138","v":0},{"$f":"'Rate Base'!Z138","v":0},{"$f":"'Rate Base'!AA138","v":0},{"$f":"'Rate Base'!AB138","v":0},{"$f":"'Rate Base'!AC138","v":0},{"$f":"'Rate Base'!AD138","v":0},{"$f":"'Rate Base'!AE138","v":0},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":0},{"$f":"AG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":0}]
[126,null,null,null,"Total",{"$f":"SUM(F138:F140)","v":3.637978807091713E-12},3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,0,null,{"$f":"SUM(T138:T140)","v":3.486396356796225E-12},0,{"$f":"U141+$AH$141/9","v":0},0,0,{"$f":"X141+$AH$141/9","v":0},{"$f":"Y141+$AH$141/9","v":0},0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N32","v":0},{"$f":"+AG141-U141","v":0},{"$f":"SUM(AJ138:AJ140)","v":0},{"$f":"AG141","v":0},{"$f":"IF($R141-$F141=0,AK141+$AX141/12,AK141+((G141-F141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AL141+$AX141/12,AL141+((H141-G141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AM141+$AX141/12,AM141+((I141-H141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AN141+$AX141/12,AN141+((J141-I141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AO141+$AX141/12,AO141+((K141-J141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AP141+$AX141/12,AP141+((L141-K141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AQ141+$AX141/12,AQ141+((M141-L141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AR141+$AX141/12,AR141+((N141-M141)/($R141-$F141))*$AX141)","v":0},0,{"$f":"IF($R141-$F141=0,AT141+$AX141/12,AT141+((P141-O141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AU141+$AX141/12,AU141+((Q141-P141)/($R141-$F141))*$AX141)","v":0},{"$f":"IF($R141-$F141=0,AV141+$AX141/12,AV141+((R141-Q141)/($R141-$F141))*$AX141)","v":0},{"$f":"'101_106 PROJECTION'!$T$32","v":0},{"$f":"+AW141-AK141","v":0},null,{"$f":"SUM(BA138:BA140)","v":0}]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG141-U141","v":0},null,null,null,{"$f":"AG142","v":0}]
[128,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG143","v":0}]
[129,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S142","v":1291000.1099999999},{"$f":"'Rate Base'!T142","v":1291000.1099999999},{"$f":"'Rate Base'!U142","v":1291000.1099999999},{"$f":"'Rate Base'!V142","v":1291370.27},{"$f":"'Rate Base'!W142","v":1291370.27},{"$f":"'Rate Base'!X142","v":1291370.27},{"$f":"'Rate Base'!Y142","v":1291370.27},{"$f":"'Rate Base'!Z142","v":1291370.27},{"$f":"'Rate Base'!AA142","v":1291370.27},{"$f":"'Rate Base'!AB142","v":1291370.27},{"$f":"'Rate Base'!AC142","v":1291370.27},{"$f":"'Rate Base'!AD142","v":1291370.27},{"$f":"'Rate Base'!AE142","v":1291370.27},null,{"$f":"((F144/2)+SUM(G144:Q144)+(R144/2))/12","v":1291293.1533333331},1291370.27,{"$f":"(U144/U147)*V147","v":1291370.27},{"$f":"(V144/V147)*W147","v":1291370.27},{"$f":"(W144/W147)*X147","v":1291364.7871586592},{"$f":"(X144/X147)*Y147","v":1291367.4601419689},{"$f":"(Y144/Y147)*Z147","v":1291367.4601419689},{"$f":"(Z144/Z147)*AA147","v":1293931.7025860189},{"$f":"(AA144/AA147)*AB147","v":1293931.7025860189},{"$f":"(AB144/AB147)*AC147","v":1293838.6285001866},{"$f":"(AC144/AC147)*AD147","v":1293838.6285001866},{"$f":"(AD144/AD147)*AE147","v":1293838.6285001866},{"$f":"(AE144/AE147)*AF147","v":1276339.5837413822},{"$f":"(AF144/AF147)*AG147","v":1276482.769317847},null,null,{"$f":"((U144/2)+SUM(V144:AF144)+(AG144/2))/12","v":1290540.4701262915},{"$f":"AG144","v":1276482.769317847},{"$f":"(AK144/AK147)*AL147","v":1276482.769317847},{"$f":"(AL144/AL147)*AM147","v":1276482.769317847},1276477.0258825282,1276479.8259100674,1276479.8259100674,1279165.9442388304,1279165.9442388304,1279068.4464345695,1279068.4464345695,1279068.4464345695,1260737.6895392779,1260887.6805833187,null,null,null,{"$f":"((AK144/2)+SUM(AL144:AV144)+(AW144/2))/12","v":1275613.5298841323}]
[130,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S143","v":15390703.180000002},{"$f":"'Rate Base'!T143","v":15390703.180000002},{"$f":"'Rate Base'!U143","v":15390703.180000002},{"$f":"'Rate Base'!V143","v":15390786.870000001},{"$f":"'Rate Base'!W143","v":15390565.610000001},{"$f":"'Rate Base'!X143","v":15390565.610000001},{"$f":"'Rate Base'!Y143","v":15178306.790000001},{"$f":"'Rate Base'!Z143","v":15178306.790000001},{"$f":"'Rate Base'!AA143","v":15186011.130000001},{"$f":"'Rate Base'!AB143","v":15186011.130000001},{"$f":"'Rate Base'!AC143","v":15186011.130000001},{"$f":"'Rate Base'!AD143","v":16634519.48},{"$f":"'Rate Base'!AE143","v":16622667.09},null,{"$f":"((F145/2)+SUM(G145:Q145)+(R145/2))/12","v":15459098.002916666},16622667.09,{"$f":"(U145/U147)*V147","v":16622667.09},{"$f":"(V145/V147)*W147","v":16622667.09},{"$f":"(W145/W147)*X147","v":16622596.514233751},{"$f":"(X145/X147)*Y147","v":16622630.921183273},{"$f":"(Y145/Y147)*Z147","v":16622630.921183273},{"$f":"(Z145/Z147)*AA147","v":16655638.145738235},{"$f":"(AA145/AA147)*AB147","v":16655638.145738235},{"$f":"(AB145/AB147)*AC147","v":16654440.085368223},{"$f":"(AC145/AC147)*AD147","v":16654440.085368223},{"$f":"(AD145/AD147)*AE147","v":16654440.085368223},{"$f":"(AE145/AE147)*AF147","v":16429190.362514827},{"$f":"(AF145/AF147)*AG147","v":16431033.463773202},null,null,{"$f":"((U145/2)+SUM(V145:AF145)+(AG145/2))/12","v":16611985.810298568},{"$f":"AG145","v":16431033.463773202},{"$f":"(AK145/AK147)*AL147","v":16431033.463773202},{"$f":"(AL145/AL147)*AM147","v":16431033.463773202},16430959.533611208,16430995.575888706,16430995.575888706,16465571.600891493,16465571.600891493,16464316.597907543,16464316.597907543,16464316.597907543,16228360.980485627,16230291.682507729,null,null,null,{"$f":"((AK145/2)+SUM(AL145:AV145)+(AW145/2))/12","v":16419844.513505561}]
[131,null,null,null,"General",{"$f":"'Rate Base'!S144","v":0},{"$f":"'Rate Base'!T144","v":0},{"$f":"'Rate Base'!U144","v":0},{"$f":"'Rate Base'!V144","v":0},{"$f":"'Rate Base'!W144","v":0},{"$f":"'Rate Base'!X144","v":0},{"$f":"'Rate Base'!Y144","v":0},{"$f":"'Rate Base'!Z144","v":0},{"$f":"'Rate Base'!AA144","v":0},{"$f":"'Rate Base'!AB144","v":0},{"$f":"'Rate Base'!AC144","v":0},{"$f":"'Rate Base'!AD144","v":0},{"$f":"'Rate Base'!AE144","v":0},null,{"$f":"((F146/2)+SUM(G146:Q146)+(R146/2))/12","v":0},0,{"$f":"(U146/U147)*V147","v":0},{"$f":"(V146/V147)*W147","v":0},{"$f":"(W146/W147)*X147","v":0},{"$f":"(X146/X147)*Y147","v":0},{"$f":"(Y146/Y147)*Z147","v":0},{"$f":"(Z146/Z147)*AA147","v":0},{"$f":"(AA146/AA147)*AB147","v":0},{"$f":"(AB146/AB147)*AC147","v":0},{"$f":"(AC146/AC147)*AD147","v":0},{"$f":"(AD146/AD147)*AE147","v":0},{"$f":"(AE146/AE147)*AF147","v":0},{"$f":"(AF146/AF147)*AG147","v":0},null,null,{"$f":"((U146/2)+SUM(V146:AF146)+(AG146/2))/12","v":0},{"$f":"AG146","v":0},{"$f":"(AK146/AK147)*AL147","v":0},{"$f":"(AL146/AL147)*AM147","v":0},{"$f":"(AM146/AM147)*AN147","v":0},{"$f":"(AN146/AN147)*AO147","v":0},{"$f":"(AO146/AO147)*AP147","v":0},{"$f":"(AP146/AP147)*AQ147","v":0},{"$f":"(AQ146/AQ147)*AR147","v":0},{"$f":"(AR146/AR147)*AS147","v":0},{"$f":"(AS146/AS147)*AT147","v":0},{"$f":"(AT146/AT147)*AU147","v":0},{"$f":"(AU146/AU147)*AV147","v":0},{"$f":"(AV146/AV147)*AW147","v":0},null,null,null,{"$f":"((AK146/2)+SUM(AL146:AV146)+(AW146/2))/12","v":0}]
[132,null,null,null,"Total",{"$f":"SUM(F144:F146)","v":16681703.290000001},16681703.290000001,16681703.290000001,16682157.140000001,16681935.880000001,16681935.880000001,16469677.060000001,16469677.060000001,16477381.4,16477381.4,16477381.4,17925889.75,17914037.359999999,null,{"$f":"SUM(T144:T146)","v":16750391.156249998},17914037.359999999,{"$f":"U147+((G147-F147)/($R147-$F147))*$AH147","v":17914037.359999999},17914037.359999999,17913961.30139241,{"$f":"X147+((J147-I147)/($R147-$F147))*$AH147","v":17913998.381325241},{"$f":"Y147+((K147-J147)/($R147-$F147))*$AH147","v":17913998.381325241},17949569.848324254,17949569.848324254,17948278.713868409,17948278.713868409,17948278.713868409,17705529.946256209,17707516.233091049,{"$f":"'101_106 PROJECTION'!N33","v":-206521.12690895254},{"$f":"+AG147-U147","v":-206521.12690895051},{"$f":"SUM(AJ144:AJ146)","v":17902526.280424859},{"$f":"AG147","v":17707516.233091049},{"$f":"IF($R147-$F147=0,AK147+$AX147/12,AK147+((G147-F147)/($R147-$F147))*$AX147)","v":17707516.233091049},{"$f":"IF($R147-$F147=0,AL147+$AX147/12,AL147+((H147-G147)/($R147-$F147))*$AX147)","v":17707516.233091049},{"$f":"IF($R147-$F147=0,AM147+$AX147/12,AM147+((I147-H147)/($R147-$F147))*$AX147)","v":17707436.559493735},{"$f":"IF($R147-$F147=0,AN147+$AX147/12,AN147+((J147-I147)/($R147-$F147))*$AX147)","v":17707475.401798774},{"$f":"IF($R147-$F147=0,AO147+$AX147/12,AO147+((K147-J147)/($R147-$F147))*$AX147)","v":17707475.401798774},{"$f":"IF($R147-$F147=0,AP147+$AX147/12,AP147+((L147-K147)/($R147-$F147))*$AX147)","v":17744737.545130324},{"$f":"IF($R147-$F147=0,AQ147+$AX147/12,AQ147+((M147-L147)/($R147-$F147))*$AX147)","v":17744737.545130324},{"$f":"IF($R147-$F147=0,AR147+$AX147/12,AR147+((N147-M147)/($R147-$F147))*$AX147)","v":17743385.044342112},{"$f":"IF($R147-$F147=0,AS147+$AX147/12,AS147+((O147-N147)/($R147-$F147))*$AX147)","v":17743385.044342112},{"$f":"IF($R147-$F147=0,AT147+$AX147/12,AT147+((P147-O147)/($R147-$F147))*$AX147)","v":17743385.044342112},{"$f":"IF($R147-$F147=0,AU147+$AX147/12,AU147+((Q147-P147)/($R147-$F147))*$AX147)","v":17489098.670024905},{"$f":"IF($R147-$F147=0,AV147+$AX147/12,AV147+((R147-Q147)/($R147-$F147))*$AX147)","v":17491179.363091048},{"$f":"'101_106 PROJECTION'!$T$33","v":-216336.87},{"$f":"+AW147-AK147","v":-216336.87000000104},null,{"$f":"SUM(BA144:BA146)","v":17695458.043389693}]
[133]
[134,null,"397","Communication Equipment"]
[135,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S148","v":3108904.31},{"$f":"'Rate Base'!T148","v":3108904.31},{"$f":"'Rate Base'!U148","v":3108904.31},{"$f":"'Rate Base'!V148","v":3108904.31},{"$f":"'Rate Base'!W148","v":3108904.31},{"$f":"'Rate Base'!X148","v":3108904.31},{"$f":"'Rate Base'!Y148","v":3108904.31},{"$f":"'Rate Base'!Z148","v":3108904.31},{"$f":"'Rate Base'!AA148","v":3108904.31},{"$f":"'Rate Base'!AB148","v":3108904.31},{"$f":"'Rate Base'!AC148","v":3108904.31},{"$f":"'Rate Base'!AD148","v":3108904.31},{"$f":"'Rate Base'!AE148","v":3108904.31},null,{"$f":"((F150/2)+SUM(G150:Q150)+(R150/2))/12","v":3108904.31},{"$f":"+R150","v":3108904.31},{"$f":"(U150/U152)*V152","v":3108904.31},3151927.5070150108,3152807.0512465201,{"$f":"(X150/X152)*Y152","v":3152807.0512465201},{"$f":"(Y150/Y152)*Z152","v":3250679.0356287644},3250679.0356287644,3250679.0356287644,3250679.0356287644,3250679.0356287644,3250679.0356287644,3403991.995433873,3457117.3408022085,null,null,{"$f":"((U150/2)+SUM(V150:AF150)+(AG150/2))/12","v":3229793.579509635},{"$f":"AG150","v":3457117.3408022085},{"$f":"(AK150/AK152)*AL152","v":3457117.3408022085},{"$f":"(AL150/AL152)*AM152","v":3588443.3828979135},3591128.1453234479,3591128.1453234479,3889877.2210020511,3889877.2210020511,3889877.2210020511,3889877.2210020511,3889877.2210020511,3889877.2210020511,4357856.9531023465,4520019.2707877737,null,null,null,{"$f":"((AK150/2)+SUM(AL150:AV150)+(AW150/2))/12","v":3826125.4666047213}]
[136,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S149","v":13435153.300000003},{"$f":"'Rate Base'!T149","v":13435153.300000003},{"$f":"'Rate Base'!U149","v":13443819.140000002},{"$f":"'Rate Base'!V149","v":13443996.300000003},{"$f":"'Rate Base'!W149","v":13443996.300000003},{"$f":"'Rate Base'!X149","v":13463709.920000002},{"$f":"'Rate Base'!Y149","v":13463709.920000002},{"$f":"'Rate Base'!Z149","v":13463709.920000002},{"$f":"'Rate Base'!AA149","v":13463709.920000002},{"$f":"'Rate Base'!AB149","v":13463709.920000002},{"$f":"'Rate Base'!AC149","v":13463709.920000002},{"$f":"'Rate Base'!AD149","v":13494590.600000001},{"$f":"'Rate Base'!AE149","v":13505291.240000002},null,{"$f":"((F151/2)+SUM(G151:Q151)+(R151/2))/12","v":13459503.119166667},{"$f":"+R151","v":13505291.240000002},{"$f":"(U151/U152)*V152","v":13505291.240000002},{"$f":"(V151/V152)*W152","v":13692186.926655477},{"$f":"(W151/W152)*X152","v":13696007.726468064},{"$f":"(X151/X152)*Y152","v":13696007.726468064},{"$f":"(Y151/Y152)*Z152","v":14121170.266552465},{"$f":"(Z151/Z152)*AA152","v":14121170.266552465},{"$f":"(AA151/AA152)*AB152","v":14121170.266552465},{"$f":"(AB151/AB152)*AC152","v":14121170.266552465},{"$f":"(AC151/AC152)*AD152","v":14121170.266552465},{"$f":"(AD151/AD152)*AE152","v":14121170.266552465},{"$f":"(AE151/AE152)*AF152","v":14787172.165155256},{"$f":"(AF151/AF152)*AG152","v":15017952.269617513},null,null,{"$f":"((U151/2)+SUM(V151:AF151)+(AG151/2))/12","v":14030442.428239202},{"$f":"AG151","v":15017952.269617513},{"$f":"(AK151/AK152)*AL152","v":15017952.269617513},{"$f":"(AL151/AL152)*AM152","v":15588441.506032445},15600104.296151273,15600104.296151273,16897890.548929296,16897890.548929296,16897890.548929296,16897890.548929296,16897890.548929296,16897890.548929296,18930826.254316658,19635270.363918446,null,null,null,{"$f":"((AK151/2)+SUM(AL151:AV151)+(AW151/2))/12","v":16620948.602717744}]
[137,null,null,null,"Total",{"$f":"SUM(F150:F151)","v":16544057.610000003},16544057.610000003,16552723.450000003,16552900.610000003,16552900.610000003,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16572614.230000002,16603494.910000002,16614195.550000003,null,{"$f":"SUM(T150:T151)","v":16568407.429166667},{"$f":"+R152","v":16614195.550000003},{"$f":"U152+((G152-F152)/($R152-$F152))*$AH152","v":16614195.550000003},{"$f":"V152+((H152-G152)/($R152-$F152))*$AH152","v":16844114.433670487},{"$f":"W152+((I152-H152)/($R152-$F152))*$AH152","v":16848814.777714584},{"$f":"X152+((J152-I152)/($R152-$F152))*$AH152","v":16848814.777714584},{"$f":"Y152+((K152-J152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"Z152+((L152-K152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"AA152+((M152-L152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"AB152+((N152-M152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"AC152+((O152-N152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"AD152+((P152-O152)/($R152-$F152))*$AH152","v":17371849.302181229},{"$f":"AE152+((Q152-P152)/($R152-$F152))*$AH152","v":18191164.160589129},{"$f":"AF152+((R152-Q152)/($R152-$F152))*$AH152","v":18475069.61041972},{"$f":"'101_106 PROJECTION'!N34","v":1860874.0604197192},{"$f":"+AG152-U152","v":1860874.0604197178},{"$f":"SUM(AJ150:AJ151)","v":17260236.007748839},{"$f":"AG152","v":18475069.61041972},{"$f":"IF($R152-$F152=0,AK152+$AX152/12,AK152+((G152-F152)/($R152-$F152))*$AX152)","v":18475069.61041972},{"$f":"IF($R152-$F152=0,AL152+$AX152/12,AL152+((H152-G152)/($R152-$F152))*$AX152)","v":19176884.888930358},{"$f":"IF($R152-$F152=0,AM152+$AX152/12,AM152+((I152-H152)/($R152-$F152))*$AX152)","v":19191232.441474721},{"$f":"IF($R152-$F152=0,AN152+$AX152/12,AN152+((J152-I152)/($R152-$F152))*$AX152)","v":19191232.441474721},{"$f":"IF($R152-$F152=0,AO152+$AX152/12,AO152+((K152-J152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AP152+$AX152/12,AP152+((L152-K152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AQ152+$AX152/12,AQ152+((M152-L152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AR152+$AX152/12,AR152+((N152-M152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AS152+$AX152/12,AS152+((O152-N152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AT152+$AX152/12,AT152+((P152-O152)/($R152-$F152))*$AX152)","v":20787767.769931346},{"$f":"IF($R152-$F152=0,AU152+$AX152/12,AU152+((Q152-P152)/($R152-$F152))*$AX152)","v":23288683.207419004},{"$f":"IF($R152-$F152=0,AV152+$AX152/12,AV152+((R152-Q152)/($R152-$F152))*$AX152)","v":24155289.634706218},{"$f":"'101_106 PROJECTION'!$T$34","v":5680220.0242864992},{"$f":"+AW152-AK152","v":5680220.0242864974},null,{"$f":"SUM(BA150:BA151)","v":20447074.069322467}]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X152-U152","v":234619.22771458142},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG153","v":0}]
[139,null,"398","Miscellaneous Equipment"]
[140,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S153","v":18705.5},{"$f":"'Rate Base'!T153","v":18705.5},{"$f":"'Rate Base'!U153","v":18705.5},{"$f":"'Rate Base'!V153","v":18705.5},{"$f":"'Rate Base'!W153","v":18705.5},{"$f":"'Rate Base'!X153","v":18705.5},{"$f":"'Rate Base'!Y153","v":18705.5},{"$f":"'Rate Base'!Z153","v":18705.5},{"$f":"'Rate Base'!AA153","v":29100.45},{"$f":"'Rate Base'!AB153","v":29100.45},{"$f":"'Rate Base'!AC153","v":29100.45},{"$f":"'Rate Base'!AD153","v":29100.45},{"$f":"'Rate Base'!AE153","v":29100.45},null,{"$f":"((F155/2)+SUM(G155:Q155)+(R155/2))/12","v":22603.606250000001},{"$f":"R155","v":29100.45},{"$f":"(U155/U158)*V158","v":29100.45},{"$f":"(V155/V158)*W158","v":29100.45},{"$f":"(W155/W158)*X158","v":29100.45},{"$f":"(X155/X158)*Y158","v":29100.45},{"$f":"(Y155/Y158)*Z158","v":29100.45},{"$f":"(Z155/Z158)*AA158","v":29100.45},{"$f":"(AA155/AA158)*AB158","v":29100.45},{"$f":"(AB155/AB158)*AC158","v":29100.45},{"$f":"(AC155/AC158)*AD158","v":29100.45},{"$f":"(AD155/AD158)*AE158","v":29100.45},{"$f":"(AE155/AE158)*AF158","v":29100.45},{"$f":"(AF155/AF158)*AG158","v":29100.45},null,null,{"$f":"((U155/2)+SUM(V155:AF155)+(AG155/2))/12","v":29100.45},{"$f":"AG155","v":29100.45},{"$f":"(AK155/AK158)*AL158","v":29100.45},{"$f":"(AL155/AL158)*AM158","v":29100.45},29100.45,29100.45,29100.45,29100.45,29100.45,29100.45,29100.45,29100.45,29100.45,29100.45,null,null,null,{"$f":"((AK155/2)+SUM(AL155:AV155)+(AW155/2))/12","v":29100.45}]
[141,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S154","v":5897671.7899999991},{"$f":"'Rate Base'!T154","v":7874629.3299999991},{"$f":"'Rate Base'!U154","v":7877329.9299999988},{"$f":"'Rate Base'!V154","v":7878650.1599999992},{"$f":"'Rate Base'!W154","v":7885545.7199999988},{"$f":"'Rate Base'!X154","v":7886213.4099999992},{"$f":"'Rate Base'!Y154","v":7886213.4099999992},{"$f":"'Rate Base'!Z154","v":7886213.4099999992},{"$f":"'Rate Base'!AA154","v":7922710.9699999988},{"$f":"'Rate Base'!AB154","v":8333284.9799999986},{"$f":"'Rate Base'!AC154","v":8488266.1399999987},{"$f":"'Rate Base'!AD154","v":8523912.6799999978},{"$f":"'Rate Base'!AE154","v":8724880.5599999987},null,{"$f":"((F156/2)+SUM(G156:Q156)+(R156/2))/12","v":7979520.5262499982},{"$f":"+R156","v":8724880.5599999987},{"$f":"(U156/U158)*V158","v":8724880.5599999987},{"$f":"(V156/V158)*W158","v":8724880.5599999987},{"$f":"(W156/W158)*X158","v":8724880.5599999987},{"$f":"(X156/X158)*Y158","v":8724880.5599999987},{"$f":"(Y156/Y158)*Z158","v":8724880.5599999987},{"$f":"(Z156/Z158)*AA158","v":8724880.5599999987},{"$f":"(AA156/AA158)*AB158","v":8724880.5599999987},{"$f":"(AB156/AB158)*AC158","v":8724880.5599999987},{"$f":"(AC156/AC158)*AD158","v":8724880.5599999987},{"$f":"(AD156/AD158)*AE158","v":8724880.5599999987},{"$f":"(AE156/AE158)*AF158","v":8724880.5599999987},{"$f":"(AF156/AF158)*AG158","v":8724880.5599999987},null,null,{"$f":"((U156/2)+SUM(V156:AF156)+(AG156/2))/12","v":8724880.5600000005},{"$f":"AG156","v":8724880.5599999987},{"$f":"(AK156/AK158)*AL158","v":8724880.5599999987},{"$f":"(AL156/AL158)*AM158","v":8724880.5599999987},8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,8724880.5599999987,null,null,null,{"$f":"((AK156/2)+SUM(AL156:AV156)+(AW156/2))/12","v":8724880.5600000005}]
[142,null,null,null,"General",{"$f":"'Rate Base'!S155","v":0},{"$f":"'Rate Base'!T155","v":0},{"$f":"'Rate Base'!U155","v":0},{"$f":"'Rate Base'!V155","v":0},{"$f":"'Rate Base'!W155","v":0},{"$f":"'Rate Base'!X155","v":0},{"$f":"'Rate Base'!Y155","v":0},{"$f":"'Rate Base'!Z155","v":0},{"$f":"'Rate Base'!AA155","v":0},{"$f":"'Rate Base'!AB155","v":0},{"$f":"'Rate Base'!AC155","v":0},{"$f":"'Rate Base'!AD155","v":0},{"$f":"'Rate Base'!AE155","v":0},null,{"$f":"((F157/2)+SUM(G157:Q157)+(R157/2))/12","v":0},{"$f":"+R157","v":0},{"$f":"(U157/U158)*V158","v":0},{"$f":"(V157/V158)*W158","v":0},{"$f":"(W157/W158)*X158","v":0},{"$f":"(X157/X158)*Y158","v":0},{"$f":"(Y157/Y158)*Z158","v":0},{"$f":"(Z157/Z158)*AA158","v":0},{"$f":"(AA157/AA158)*AB158","v":0},{"$f":"(AB157/AB158)*AC158","v":0},{"$f":"(AC157/AC158)*AD158","v":0},{"$f":"(AD157/AD158)*AE158","v":0},{"$f":"(AE157/AE158)*AF158","v":0},{"$f":"(AF157/AF158)*AG158","v":0},null,null,{"$f":"((U157/2)+SUM(V157:AF157)+(AG157/2))/12","v":0},{"$f":"AG157","v":0},{"$f":"(AK157/AK158)*AL158","v":0},{"$f":"(AL157/AL158)*AM158","v":0},{"$f":"(AM157/AM158)*AN158","v":0},{"$f":"(AN157/AN158)*AO158","v":0},{"$f":"(AO157/AO158)*AP158","v":0},{"$f":"(AP157/AP158)*AQ158","v":0},{"$f":"(AQ157/AQ158)*AR158","v":0},{"$f":"(AR157/AR158)*AS158","v":0},{"$f":"(AS157/AS158)*AT158","v":0},{"$f":"(AT157/AT158)*AU158","v":0},{"$f":"(AU157/AU158)*AV158","v":0},{"$f":"(AV157/AV158)*AW158","v":0},null,null,null,{"$f":"((AK157/2)+SUM(AL157:AV157)+(AW157/2))/12","v":0}]
[143,null,null,null,"Total",{"$f":"SUM(F155:F157)","v":5916377.2899999991},7893334.8299999991,7896035.4299999988,7897355.6599999992,7904251.2199999988,7904918.9099999992,7904918.9099999992,7904918.9099999992,7951811.419999999,8362385.4299999988,8517366.589999998,8553013.1299999971,8753981.0099999979,null,{"$f":"SUM(T155:T157)","v":8002124.1324999984},{"$f":"+R158","v":8753981.0099999979},{"$f":"U158+((G158-F158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"V158+((H158-G158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"W158+((I158-H158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"X158+((J158-I158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"Y158+((K158-J158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"Z158+((L158-K158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AA158+((M158-L158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AB158+((N158-M158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AC158+((O158-N158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AD158+((P158-O158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AE158+((Q158-P158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"AF158+((R158-Q158)/($R158-$F158))*$AH158","v":8753981.0099999979},{"$f":"'101_106 PROJECTION'!N35","v":0},{"$f":"+AG158-U158","v":0},{"$f":"SUM(AJ155:AJ157)","v":8753981.0099999998},{"$f":"AG158","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AK158+$AX158/12,AK158+((G158-F158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AL158+$AX158/12,AL158+((H158-G158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AM158+$AX158/12,AM158+((I158-H158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AN158+$AX158/12,AN158+((J158-I158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AO158+$AX158/12,AO158+((K158-J158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AP158+$AX158/12,AP158+((L158-K158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AQ158+$AX158/12,AQ158+((M158-L158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AR158+$AX158/12,AR158+((N158-M158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AS158+$AX158/12,AS158+((O158-N158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AT158+$AX158/12,AT158+((P158-O158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AU158+$AX158/12,AU158+((Q158-P158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"IF($R158-$F158=0,AV158+$AX158/12,AV158+((R158-Q158)/($R158-$F158))*$AX158)","v":8753981.0099999979},{"$f":"'101_106 PROJECTION'!$T$35","v":0},{"$f":"+AW158-AK158","v":0},null,{"$f":"SUM(BA155:BA157)","v":8753981.0099999998}]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R158-O158","v":391595.57999999914},null,null,{"$f":"+R159","v":391595.57999999914},null,null,{"$f":"X158-U158","v":0},null,null,null,null,null,null,null,null,{"$f":"AG158-U158","v":0},{"$f":"AH158-X159","v":0},null,null,{"$f":"+AG159","v":0}]
[145,null,"399","Communication Equipment"]
[146,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S159","v":0},{"$f":"'Rate Base'!T159","v":0},{"$f":"'Rate Base'!U159","v":0},{"$f":"'Rate Base'!V159","v":0},{"$f":"'Rate Base'!W159","v":0},{"$f":"'Rate Base'!X159","v":0},{"$f":"'Rate Base'!Y159","v":0},{"$f":"'Rate Base'!Z159","v":0},{"$f":"'Rate Base'!AA159","v":0},{"$f":"'Rate Base'!AB159","v":0},{"$f":"'Rate Base'!AC159","v":0},{"$f":"'Rate Base'!AD159","v":0},{"$f":"'Rate Base'!AE159","v":0},null,{"$f":"((F161/2)+SUM(G161:Q161)+(R161/2))/12","v":0},{"$f":"+R161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U161/2)+SUM(V161:AF161)+(AG161/2))/12","v":0},{"$f":"AG161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK161/2)+SUM(AL161:AV161)+(AW161/2))/12","v":0}]
[147,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S160","v":0},{"$f":"'Rate Base'!T160","v":0},{"$f":"'Rate Base'!U160","v":0},{"$f":"'Rate Base'!V160","v":0},{"$f":"'Rate Base'!W160","v":0},{"$f":"'Rate Base'!X160","v":0},{"$f":"'Rate Base'!Y160","v":0},{"$f":"'Rate Base'!Z160","v":0},{"$f":"'Rate Base'!AA160","v":0},{"$f":"'Rate Base'!AB160","v":0},{"$f":"'Rate Base'!AC160","v":0},{"$f":"'Rate Base'!AD160","v":0},{"$f":"'Rate Base'!AE160","v":0},null,{"$f":"((F162/2)+SUM(G162:Q162)+(R162/2))/12","v":0},{"$f":"+R162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U162/2)+SUM(V162:AF162)+(AG162/2))/12","v":0},{"$f":"AG162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK162/2)+SUM(AL162:AV162)+(AW162/2))/12","v":0}]
[148,null,null,null,"Total",{"$f":"SUM(F161:F162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"+R163","v":0},{"$f":"SUM(V161:V162)","v":0},{"$f":"SUM(W161:W162)","v":0},0,{"$f":"IF($R163-$F163=0,X163+$AH163/12,X163+((J163-I163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$I163=0,Y163+$AH163/12,Y163+((K163-J163)/($R163-$I163))*$AH163)","v":0},0,0,0,0,0,0,0,{"$f":"+'101_106 PROJECTION'!N36","v":0},{"$f":"+AG163-U163","v":0},{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"AG163","v":0},{"$f":"IF($R163-$F163=0,AK163+$AX163/12,AK163+((G163-F163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AL163+$AX163/12,AL163+((H163-G163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AM163+$AX163/12,AM163+((I163-H163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AN163+$AX163/12,AN163+((J163-I163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AO163+$AX163/12,AO163+((K163-J163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AP163+$AX163/12,AP163+((L163-K163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AQ163+$AX163/12,AQ163+((M163-L163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AR163+$AX163/12,AR163+((N163-M163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AS163+$AX163/12,AS163+((O163-N163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AT163+$AX163/12,AT163+((P163-O163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AU163+$AX163/12,AU163+((Q163-P163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AV163+$AX163/12,AV163+((R163-Q163)/($R163-$F163))*$AX163)","v":0},0,{"$f":"+AW163-AK163","v":0},null,{"$f":"SUM(BA161:BA162)","v":0}]
[{"$f":"A163+1","v":149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R163-O163","v":0},null,null,null,null,null,{"$f":"X163-U163","v":0}]
[150,null,null,"Total General Plant",null,{"$f":"F106+F112+F118+F124+F129+F135+F141+F147+F152+F158+F163","v":277401650.95999998},{"$f":"G106+G112+G118+G124+G129+G135+G141+G147+G152+G158+G163","v":280465208.21999997},284961776.63,283287960.34000003,284067638.05999994,284247088.56,283587021.19,283751315.60000002,284510121.5,285063177.35000002,285268607.28000003,292610234.10000002,294960157.29000002,null,{"$f":"T106+T112+T118+T124+T129+T135+T141+T147+T152+T158+T163","v":284833421.07958329},{"$f":"+R165","v":294960157.29000002},{"$f":"V163+V158+V152+V147+V141+V135+V129+V124+V118+V112+V106","v":293962574.69936925},282995667.2146917,302625539.80377084,{"$f":"Y163+Y158+Y152+Y147+Y141+Y135+Y129+Y124+Y118+Y112+Y106","v":305359948.69557315},306358529.99471331,312750369.79442227,313235346.89380366,{"$f":"AC163+AC158+AC152+AC147+AC141+AC135+AC129+AC124+AC118+AC112+AC106","v":315676571.99965459},316842312.19514,317168624.70555001,331608584.28123987,338737691.86539787,{"$f":"AH106+AH112+AH118+AH124+AH129+AH135+AH141+AH147+AH152+AH158+AH163","v":43777534.575397857},{"$f":"+AG165-U165","v":43777534.575397849},{"$f":"AJ106+AJ112+AJ118+AJ124+AJ129+AJ135+AJ141+AJ147+AJ152+AJ158+AJ163","v":309619416.23796892},{"$f":"AG165","v":338737691.86539787},{"$f":"AL163+AL158+AL152+AL147+AL141+AL135+AL129+AL124+AL118+AL112+AL106","v":336401235.63681328},{"$f":"AM163+AM158+AM152+AM147+AM141+AM135+AM129+AM124+AM118+AM112+AM106","v":322868848.88140345},{"$f":"AN163+AN158+AN152+AN147+AN141+AN135+AN129+AN124+AN118+AN112+AN106","v":346755864.87011653},348096773.0671708,349865638.99954486,357372348.97417235,357647451.27980405,358860285.51884913,359716508.15630472,359913326.0219025,365879209.91777235,{"$f":"AW163+AW158+AW152+AW147+AW141+AW135+AW129+AW124+AW118+AW112+AW106","v":369198628.70687264},{"$f":"AX163+AX158+AX152+AX147+AX141+AX135+AX129+AX124+AX118+AX112+AX106","v":30460936.841474771},{"$f":"AY163+AY158+AY152+AY147+AY141+AY135+AY129+AY124+AY118+AY112+AY106","v":30460936.841474779},null,{"$f":"BA106+BA112+BA118+BA124+BA129+BA135+BA141+BA147+BA152+BA158+BA163","v":351445470.96749914}]
[151]
[152,"101","Gas Plant in Service"]
[153,null,null,"Production",null,{"$f":"F31","v":79968136},79968136,80517022.469999999,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":80013876.539166674},{"$f":"+R168","v":79968136},{"$f":"V31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"AG31","v":79968136},null,{"$f":"+AG168-U168","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG168","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AW168-AK168","v":0},null,{"$f":"BA31","v":79968136}]
[154,null,null,"Distribution - Wyoming",null,{"$f":"F17+F45+F50+F58+F66+F71+F76+F81+F86+F91+F96","v":106317046.59999999},103182969.94,103595240.39999999,103664625.56999999,103908298.47,104008305.97999999,104008305.97999999,104008305.97999999,105948624.16000001,106084706.7,106378214.31,106347011,106333527.33,null,{"$f":"T17+T45+T50+T58+T66+T71+T76+T81+T86+T91+T96","v":104788324.62124999},{"$f":"+R169","v":106333527.33},{"$f":"V17+V45+V50+V58+V66+V71+V76+V81+V86+V91+V96+V35+V40","v":107937287.53514551},110809475.53612076,111141679.84522243,111795825.36582163,111924986.70384532,112926421.09360236,116422722.107283,116472452.09401301,116864815.11964902,130314258.81282428,130861509.02211119,{"$f":"AG17+AG35+AG40+AG45+AG50+AG58+AG66+AG71+AG76+AG81+AG86+AG91","v":124506780.46789196},null,{"$f":"+AG169-U169","v":18173253.137891963},{"$f":"AJ17+AJ45+AJ50+AJ58+AJ66+AJ71+AJ76+AJ81+AJ86+AJ91+AJ96","v":116074298.927882},{"$f":"AG169","v":124506780.46789196},{"$f":"AL17+AL45+AL50+AL58+AL66+AL71+AL76+AL81+AL86+AL91+AL96","v":125288363.27322119},126834814.85608499,127006861.74754447,127397310.1975715,127469504.33928323,127972807.68468648,129512674.89011569,129570925.94183367,129796724.76389281,134475966.20834827,134816491.81439921,{"$f":"AW17+AW45+AW50+AW58+AW66+AW71+AW76+AW81+AW86+AW91+AW96+AW35+AW40","v":133210848.30700004},null,8704067.8391080797,null,{"$f":"BA17+BA45+BA50+BA58+BA66+BA71+BA76+BA81+BA86+BA91+BA96","v":129079272.80068126}]
[155,null,null,"Distribution - Utah",null,{"$f":"F18+F46+F51+F62+F67+F72+F77+F82+F87+F92+F97","v":2997168497.9695721},3035606203.6295724,3093605531.2295718,3099622447.9795718,3111760589.489572,3114574554.8995719,3128934006.3995719,3155798596.7295718,3159179266.4795713,3168402036.839572,3170514522.3295727,3180054242.1795716,3226088442.6195717,null,{"$f":"T18+T46+T51+T62+T67+T72+T77+T82+T87+T92+T97","v":3127473372.373322},{"$f":"+R170","v":3226088442.6195717},{"$f":"V18+V46+V51+V61+V62+V67+V72+V77+V82+V87+V92+V97+V36+V41","v":3454414951.9564476},3554112866.6982908,3564449734.6319933,3585773708.5776181,3590727280.3197536,3625874403.0391049,3752678941.4199495,3752997835.8735671,3768055583.4115901,4031431048.320056,4048060660.7825971,{"$f":"AG18+AG36+AG41+AG46+AG51+AG62+AG67+AG72+AG77+AG82+AG87+AG92","v":3959402036.8211193},null,{"$f":"+AG170-U170","v":733313594.20154762},{"$f":"AJ18+AJ46+AJ51+AJ62+AJ67+AJ72+AJ77+AJ82+AJ87+AJ92+AJ97","v":3526930611.4903059},{"$f":"AG170","v":3959402036.8211193},{"$f":"AL18+AL46+AL51+AL61+AL62+AL67+AL72+AL77+AL82+AL87+AL92+AL97","v":3814217602.5164165},3865159975.6865497,3870687804.7492547,3882265621.6344261,3884785063.7501268,3901477834.3086495,3954735448.5084658,3956197189.3039179,3964150746.8454213,4055685695.7607212,4064959398.4833717,{"$f":"AW18+AW46+AW51+AW62+AW67+AW72+AW77+AW82+AW87+AW92+AW97+AW36+AW41","v":4226024310.1729469},null,266622273.35182762,null,{"$f":"BA18+BA46+BA51+BA62+BA67+BA72+BA77+BA82+BA87+BA92+BA97","v":3927634691.0373583}]
[156,null,null,"General",null,{"$f":"+F165","v":277401650.95999998},280465208.21999997,284961776.63,283287960.34000003,284067638.05999994,284247088.56,283587021.19,283751315.60000002,284510121.5,285063177.35000002,285268607.28000003,292610234.10000002,294960157.29000002,null,{"$f":"+T165","v":284833421.07958329},{"$f":"+R171","v":294960157.29000002},{"$f":"+V165","v":293962574.69936925},282995667.2146917,302625539.80377084,305359948.69557315,306358529.99471331,312750369.79442227,313235346.89380366,315676571.99965459,316842312.19514,317168624.70555001,331608584.28123987,{"$f":"+AG165","v":338737691.86539787},null,{"$f":"+AG171-U171","v":43777534.575397849},{"$f":"+AJ165","v":309619416.23796892},{"$f":"AG171","v":338737691.86539787},{"$f":"+AL165","v":336401235.63681328},322868848.88140345,346755864.87011653,348096773.0671708,349865638.99954486,357372348.97417235,357647451.27980405,358860285.51884913,359716508.15630472,359913326.0219025,365879209.91777235,{"$f":"+AW165","v":369198628.70687264},null,30460936.841474771,null,{"$f":"+BA165","v":351445470.96749914}]
[157,null,null,"Total",null,{"$f":"SUM(F168:F171)","v":3460855331.529572},3499222517.7895722,3562679570.7295718,3566543169.8895721,3579704662.0195718,3582798085.4395719,3596497469.569572,3623526354.3095717,3629606148.1395712,3639518056.8895717,3642129479.9195728,3658979623.2795715,3707350263.2395716,null,{"$f":"SUM(T168:T171)","v":3597108994.6133218},{"$f":"+R172","v":3707350263.2395716},{"$f":"SUM(V168:V171)","v":3936282950.1909628},4027886145.4491034,4058185090.2809868,4082897618.6390133,4088978933.0183125,4131519329.9271293,4262305146.4210362,4265114995.9672351,4281730846.7263789,4558882067.8384304,4590498890.085948,{"$f":"SUM(AG168:AG171)","v":4502614645.1544094},{"$f":"+AG172-U172","v":795264381.91483784},{"$f":"+AG172-U172","v":795264381.91483784},{"$f":"SUM(AJ168:AJ171)","v":4032592462.656157},{"$f":"AG172","v":4502614645.1544094},{"$f":"SUM(AL168:AL171)","v":4355875337.4264507},4394831775.4240379,4424418667.3669157,4437727840.899169,4442088343.0889549,4466791126.9675083,4521863710.6783857,4524596536.7646008,4533632115.7656183,4630043123.9909716,4645623236.2155437,{"$f":"SUM(AW168:AW171)","v":4808401923.18682},{"$f":"AW172-AK172","v":305787278.03241062},305787278.03241062,null,{"$f":"SUM(BA168:BA171)","v":4488127570.8055382}]
[158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW172-AG172","v":305787278.03241062},"CHECK",305787278.03241062]
[159,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY163+AY158+AY152+AY147+AY141+AY135+AY129+AY124+AY118+AY112+AY106+AY98+AY93+AY88+AY83+AY78+AY73+AY68+AY63+AY52+AY47+AY31+AY20+AY37","v":305888199.67988694},"CHECK"]
[160,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S173","v":0},{"$f":"'Rate Base'!T173","v":0},{"$f":"'Rate Base'!U173","v":0},{"$f":"'Rate Base'!V173","v":0},{"$f":"'Rate Base'!W173","v":0},{"$f":"'Rate Base'!X173","v":0},{"$f":"'Rate Base'!Y173","v":0},{"$f":"'Rate Base'!Z173","v":0},{"$f":"'Rate Base'!AA173","v":0},{"$f":"'Rate Base'!AB173","v":0},{"$f":"'Rate Base'!AC173","v":0},{"$f":"'Rate Base'!AD173","v":0},{"$f":"'Rate Base'!AE173","v":0},null,{"$f":"((F175/2)+SUM(G175:Q175)+(R175/2))/12","v":0},{"$f":"+R175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U175/2)+SUM(V175:AF175)+(AG175/2))/12","v":0},{"$f":"AG175","v":0},{"$f":"AL176","v":0},{"$f":"AM176","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK175/2)+SUM(AL175:AV175)+(AW175/2))/12","v":0}]
[161,null,null,"Total",null,{"$f":"SUM(F175)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R175","v":0},null,{"$f":"SUM(T175)","v":0},{"$f":"+R176","v":0},{"$f":"SUM(V175)","v":0},{"$f":"SUM(W175)","v":0},0,{"$f":"IF($R176-$F176=0,X176+$AH176/12,X176+((J176-I176)/($R176-$F176))*$AH176)","v":0},{"$f":"IF($R176-$I176=0,Y176+$AH176/12,Y176+((K176-J176)/($R176-$I176))*$AH176)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(AJ175)","v":0},{"$f":"AG176","v":0},{"$f":"IF($R176-$F176=0,AK176+$AX176/12,AK176+((G176-F176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AL176+$AX176/12,AL176+((H176-G176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AM176+$AX176/12,AM176+((I176-H176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AN176+$AX176/12,AN176+((J176-I176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AO176+$AX176/12,AO176+((K176-J176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AP176+$AX176/12,AP176+((L176-K176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AQ176+$AX176/12,AQ176+((M176-L176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AR176+$AX176/12,AR176+((N176-M176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AS176+$AX176/12,AS176+((O176-N176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AT176+$AX176/12,AT176+((P176-O176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AU176+$AX176/12,AU176+((Q176-P176)/($R176-$F176))*$AX176)","v":0},{"$f":"IF($R176-$F176=0,AV176+$AX176/12,AV176+((R176-Q176)/($R176-$F176))*$AX176)","v":0},null,null,null,{"$f":"SUM(BA175)","v":0}]
[162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R176-O176","v":0}]
[163,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[164,null,null,"Production",null,{"$f":"'Rate Base'!S177","v":0},{"$f":"'Rate Base'!T177","v":0},{"$f":"'Rate Base'!U177","v":0},{"$f":"'Rate Base'!V177","v":0},{"$f":"'Rate Base'!W177","v":0},{"$f":"'Rate Base'!X177","v":0},{"$f":"'Rate Base'!Y177","v":0},{"$f":"'Rate Base'!Z177","v":0},{"$f":"'Rate Base'!AA177","v":0},{"$f":"'Rate Base'!AB177","v":0},{"$f":"'Rate Base'!AC177","v":0},{"$f":"'Rate Base'!AD177","v":0},{"$f":"'Rate Base'!AE177","v":0},null,{"$f":"((F179/2)+SUM(G179:Q179)+(R179/2))/12","v":0},{"$f":"+R179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U179/2)+SUM(V179:AF179)+(AG179/2))/12","v":0},{"$f":"AG179","v":0},{"$f":"AK179","v":0},{"$f":"AL179","v":0},{"$f":"AM179","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK179/2)+SUM(AL179:AV179)+(AW179/2))/12","v":0}]
[165,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S178","v":3134024.2},{"$f":"'Rate Base'!T178","v":3634140.93},{"$f":"'Rate Base'!U178","v":4472958.26},{"$f":"'Rate Base'!V178","v":4809771.2200000007},{"$f":"'Rate Base'!W178","v":4746754.26},{"$f":"'Rate Base'!X178","v":4761029.66},{"$f":"'Rate Base'!Y178","v":3998672.0700000003},{"$f":"'Rate Base'!Z178","v":4346474.74},{"$f":"'Rate Base'!AA178","v":3891877.2500000005},{"$f":"'Rate Base'!AB178","v":4351003.1099999994},{"$f":"'Rate Base'!AC178","v":4295503.1100000003},{"$f":"'Rate Base'!AD178","v":4498773.53},{"$f":"'Rate Base'!AE178","v":4820684.4799999986},null,{"$f":"((F180/2)+SUM(G180:Q180)+(R180/2))/12","v":4315359.373333334},4820684.4799999986,{"$f":"(U180/U$183)*V$183","v":4070340.0487300991},{"$f":"(V180/V$183)*W$183","v":2829314.8149362775},2753754.6710487469,2496356.2718014265,2435858.4020585823,2167940.4858446042,1639338.4400584437,1520436.3289498887,1326589.8090769402,1275518.3879158273,945981.28945375152,0,null,null,{"$f":"((U180/2)+SUM(V180:AF180)+(AG180/2))/12","v":2155980.9324895488},0,{"$f":"AK180","v":0},{"$f":"AL180","v":0},0,{"$f":"AN180","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK180/2)+SUM(AL180:AV180)+(AW180/2))/12","v":0}]
[166,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S179","v":206640270.82000002},{"$f":"'Rate Base'!T179","v":180761159.94999999},{"$f":"'Rate Base'!U179","v":129771719.45},{"$f":"'Rate Base'!V179","v":136974032.97000003},{"$f":"'Rate Base'!W179","v":146479182.01000005},{"$f":"'Rate Base'!X179","v":174018202.27000001},{"$f":"'Rate Base'!Y179","v":171603655.01000002},{"$f":"'Rate Base'!Z179","v":160220195.93000001},{"$f":"'Rate Base'!AA179","v":170753665.65000001},{"$f":"'Rate Base'!AB179","v":178697305.61000001},{"$f":"'Rate Base'!AC179","v":253702153.80999997},{"$f":"'Rate Base'!AD179","v":264272798.98999998},{"$f":"'Rate Base'!AE179","v":419708103.70999998},null,{"$f":"((F181/2)+SUM(G181:Q181)+(R181/2))/12","v":190035688.2429167},419708103.70999998,{"$f":"(U181/U$183)*V$183","v":354380111.45408529},246331482.73904765,239752913.89915329,217342778.05759698,212075591.14801857,188749584.01549962,142727372.1958752,132375278.0508364,115498223.43251422,111051740.90119836,82360920.900132164,0,null,null,{"$f":"((U181/2)+SUM(V181:AF181)+(AG181/2))/12","v":187708337.38741311},0,{"$f":"AK181","v":0},0,0,{"$f":"AN181","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK181/2)+SUM(AL181:AV181)+(AW181/2))/12","v":0}]
[167,null,null,"General",null,{"$f":"'Rate Base'!S180","v":18782504.52},{"$f":"'Rate Base'!T180","v":17230051.580000002},{"$f":"'Rate Base'!U180","v":14293606.27},{"$f":"'Rate Base'!V180","v":14431800.669999998},{"$f":"'Rate Base'!W180","v":14577034.920000002},{"$f":"'Rate Base'!X180","v":14564084.420000002},{"$f":"'Rate Base'!Y180","v":14569062.15},{"$f":"'Rate Base'!Z180","v":15681908.509999998},{"$f":"'Rate Base'!AA180","v":15474032.73},{"$f":"'Rate Base'!AB180","v":15449749.789999999},{"$f":"'Rate Base'!AC180","v":15451274.279999999},{"$f":"'Rate Base'!AD180","v":17471039.940000001},{"$f":"'Rate Base'!AE180","v":22044944.930000003},null,{"$f":"((F182/2)+SUM(G182:Q182)+(R182/2))/12","v":15800614.165416667},22044944.930000003,{"$f":"(U182/U$183)*V$183","v":18613626.880767893},12938430.122044289,12592894.29247191,11415813.825990658,11139157.634863352,9913971.5159208626,7496679.3165273741,6952941.0772122722,6066482.7592699826,5832933.6291278722,4325963.5674845818,0,null,null,{"$f":"((U182/2)+SUM(V182:AF182)+(AG182/2))/12","v":9859280.5905567538},0,{"$f":"AK182","v":0},0,0,{"$f":"AN182","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK182/2)+SUM(AL182:AV182)+(AW182/2))/12","v":0}]
[168,null,null,"Total",null,{"$f":"SUM(F179:F182)","v":228556799.54000002},201625352.46000001,148538283.98000002,156215604.86000001,165802971.19000006,193343316.35000002,190171389.23000002,180248579.18000001,190119575.63,198498058.51000002,273448931.19999999,286242612.45999998,446573733.12,null,{"$f":"SUM(T179:T182)","v":210151661.7816667},446573733.12,{"$f":"U183+((G172-F172)/($R172-$F172))*$AH183","v":377064078.38358331},{"$f":"V183+((H172-G172)/($R172-$F172))*$AH183","v":262099227.67602822},255099562.86267397,231254948.15538907,225650607.18494052,200831496.01726511,151863389.95246103,140848655.45699859,122891296.00086117,118160192.91824208,87632865.757070512,0,{"$f":"-U183","v":-446573733.12},{"$f":"+AG183-U183","v":-446573733.12},{"$f":"SUM(AJ179:AJ182)","v":199723598.9104594},0,{"$f":"IF($R183-$F183=0,AK183+$AX183/12,AK183+((G183-F183)/($R183-$F183))*$AX183)","v":0},{"$f":"IF($R183-$F183=0,AL183+$AX183/12,AL183+((H183-G183)/($R183-$F183))*$AX183)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$41","v":0},null,null,{"$f":"SUM(BA179:BA182)","v":0}]
[169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[170,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG185","v":0}]
[171,null,null,"Production",null,{"$f":"'Rate Base'!S184","v":-71988400.25},{"$f":"'Rate Base'!T184","v":-72058263.719999999},{"$f":"'Rate Base'!U184","v":-72112568.129999995},{"$f":"'Rate Base'!V184","v":-72165239.780000001},{"$f":"'Rate Base'!W184","v":-72219000.489999995},{"$f":"'Rate Base'!X184","v":-72277346.560000002},{"$f":"'Rate Base'!Y184","v":-72335916.260000005},{"$f":"'Rate Base'!Z184","v":-72397633.75},{"$f":"'Rate Base'!AA184","v":-72460658.510000005},{"$f":"'Rate Base'!AB184","v":-72525282.510000005},{"$f":"'Rate Base'!AC184","v":-72589919.739999995},{"$f":"'Rate Base'!AD184","v":-72654580.310000002},{"$f":"'Rate Base'!AE184","v":-72717773.239999995},null,{"$f":"((F186/2)+SUM(G186:Q186)+(R186/2))/12","v":-72345791.375416666},-72717773.239999995,{"$f":"U186+'108_111 Projection'!$J$46/12","v":-72778554.32249999},{"$f":"V186+'108_111 Projection'!$J$46/12","v":-72839335.404999986},{"$f":"W186+'108_111 Projection'!$J$46/12","v":-72900116.487499982},{"$f":"X186+'108_111 Projection'!$J$46/12","v":-72960897.569999978},{"$f":"Y186+'108_111 Projection'!$J$46/12","v":-73021678.652499974},{"$f":"Z186+'108_111 Projection'!$J$46/12","v":-73082459.73499997},{"$f":"AA186+'108_111 Projection'!$J$46/12","v":-73143240.817499965},{"$f":"AB186+'108_111 Projection'!$J$46/12","v":-73204021.899999961},{"$f":"AC186+'108_111 Projection'!$J$46/12","v":-73264802.982499957},{"$f":"AD186+'108_111 Projection'!$J$46/12","v":-73325584.064999953},{"$f":"AE186+'108_111 Projection'!$J$46/12","v":-73386365.147499949},{"$f":"AF186+'108_111 Projection'!$J$46/12","v":-73447146.229999945},null,null,{"$f":"((U186/2)+SUM(V186:AF186)+(AG186/2))/12","v":-73082459.73499997},{"$f":"AG186","v":-73447146.229999945},{"$f":"AK186+'108_111 Projection'!$K$46/12","v":-73507927.31249994},{"$f":"AL186+'108_111 Projection'!$K$46/12","v":-73568708.394999936},{"$f":"AM186+'108_111 Projection'!$K$46/12","v":-73629489.477499932},{"$f":"AN186+'108_111 Projection'!$K$46/12","v":-73690270.559999928},{"$f":"AO186+'108_111 Projection'!$K$46/12","v":-73751051.642499924},{"$f":"AP186+'108_111 Projection'!$K$46/12","v":-73811832.72499992},{"$f":"AQ186+'108_111 Projection'!$K$46/12","v":-73872613.807499915},{"$f":"AR186+'108_111 Projection'!$K$46/12","v":-73933394.889999911},{"$f":"AS186+'108_111 Projection'!$K$46/12","v":-73994175.972499907},{"$f":"AT186+'108_111 Projection'!$K$46/12","v":-74054957.054999903},{"$f":"AU186+'108_111 Projection'!$K$46/12","v":-74115738.137499899},{"$f":"AV186+'108_111 Projection'!$K$46/12","v":-74176519.219999894},null,null,null,{"$f":"((AK186/2)+SUM(AL186:AV186)+(AW186/2))/12","v":-73811832.72499992}]
[172,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S185","v":-34967074.590000004},{"$f":"'Rate Base'!T185","v":-35107255.93},{"$f":"'Rate Base'!U185","v":-35247834.399999999},{"$f":"'Rate Base'!V185","v":-35391185.780000001},{"$f":"'Rate Base'!W185","v":-35534537.93},{"$f":"'Rate Base'!X185","v":-35676542.850000001},{"$f":"'Rate Base'!Y185","v":-35819841.82},{"$f":"'Rate Base'!Z185","v":-35964403.729999997},{"$f":"'Rate Base'!AA185","v":-36107625.219999999},{"$f":"'Rate Base'!AB185","v":-36251048.710000001},{"$f":"'Rate Base'!AC185","v":-36396748.979999997},{"$f":"'Rate Base'!AD185","v":-36532830.5},{"$f":"'Rate Base'!AE185","v":-36665842.43},null,{"$f":"((F187/2)+SUM(G187:Q187)+(R187/2))/12","v":-35820526.196666665},-36665842.43,{"$f":"U187+'108_111 Projection'!$J$46/12","v":-36726623.512500003},{"$f":"V187+'108_111 Projection'!$J$46/12","v":-36787404.595000006},{"$f":"W187+'108_111 Projection'!$J$46/12","v":-36848185.67750001},{"$f":"X187+'108_111 Projection'!$J$46/12","v":-36908966.760000013},{"$f":"(Y187/SUM(Y$187:Y$189))*(Z$190-Z$186)","v":-38520040.562765412},-38835166.940342404,-39201184.779342815,-39569672.807403818,-39944399.466152012,-40319671.463333167,-40695975.406908527,-41083808.059204139,null,null,{"$f":"((U187/2)+SUM(V187:AF187)+(AG187/2))/12","v":-38602676.434654184},{"$f":"AG187","v":-41083808.059204139},{"$f":"(AK187/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-41470969.033201985},-41859349.548909262,-42127131.279846922,-42515984.339538783,-42929595.586968541,-43284038.314182401,-43695671.890740618,-44110081.418440051,-44531501.799783051,-44953535.022009149,-45376727.925822519,-45812876.571623139,null,null,null,{"$f":"((AK187/2)+SUM(AL187:AV187)+(AW187/2))/12","v":-43358577.37290474}]
[173,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S186","v":-662612593.79999995},{"$f":"'Rate Base'!T186","v":-667010000.45000005},{"$f":"'Rate Base'!U186","v":-671450640.89999998},{"$f":"'Rate Base'!V186","v":-675887096.57000005},{"$f":"'Rate Base'!W186","v":-680342558.57000005},{"$f":"'Rate Base'!X186","v":-684905792.24000001},{"$f":"'Rate Base'!Y186","v":-689453326.44000006},{"$f":"'Rate Base'!Z186","v":-693992204.08000004},{"$f":"'Rate Base'!AA186","v":-698567131.17999995},{"$f":"'Rate Base'!AB186","v":-703244948.94000006},{"$f":"'Rate Base'!AC186","v":-707927383.92999995},{"$f":"'Rate Base'!AD186","v":-712687233.72000003},{"$f":"'Rate Base'!AE186","v":-717536550.57000005},null,{"$f":"((F188/2)+SUM(G188:Q188)+(R188/2))/12","v":-689628574.10041678},-717536550.57000005,{"$f":"U188+'108_111 Projection'!$J$46/12","v":-717597331.65250003},{"$f":"V188+'108_111 Projection'!$J$46/12","v":-717658112.73500001},{"$f":"W188+'108_111 Projection'!$J$46/12","v":-717718893.8175},{"$f":"X188+'108_111 Projection'!$J$46/12","v":-717779674.89999998},{"$f":"(Y188/SUM(Y$187:Y$189))*(Z$190-Z$186)","v":-749110707.21819794},-755239063.78586984,-762357121.76873469,-769523218.25434029,-776810639.24993813,-784108665.6045444,-791426760.5281831,-798969057.68568683,null,null,{"$f":"((U188/2)+SUM(V188:AF188)+(AG188/2))/12","v":-751465249.47022104},{"$f":"AG188","v":-798969057.68568683},{"$f":"(AK188/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-806498292.51518381},-814051244.13570929,-819258875.25219178,-826821016.57639658,-834864637.75510848,-841757591.08985078,-849762751.91380775,-857821897.48679972,-866017385.21972716,-874224791.0519259,-882454749.55751967,-890936662.23815632,null,null,null,{"$f":"((AK188/2)+SUM(AL188:AV188)+(AW188/2))/12","v":-843207174.37634516}]
[174,null,null,"General",null,{"$f":"'Rate Base'!S187","v":-131023257.56999999},{"$f":"'Rate Base'!T187","v":-131975755.13},{"$f":"'Rate Base'!U187","v":-132917581.97},{"$f":"'Rate Base'!V187","v":-132141677.90000001},{"$f":"'Rate Base'!W187","v":-133073195.75},{"$f":"'Rate Base'!X187","v":-134246968.41999999},{"$f":"'Rate Base'!Y187","v":-134590671.06999999},{"$f":"'Rate Base'!Z187","v":-135754652.77000001},{"$f":"'Rate Base'!AA187","v":-136922227.09},{"$f":"'Rate Base'!AB187","v":-138085144.56},{"$f":"'Rate Base'!AC187","v":-139249899.16999999},{"$f":"'Rate Base'!AD187","v":-140363381.41999999},{"$f":"'Rate Base'!AE187","v":-141576794.11000001},null,{"$f":"((F189/2)+SUM(G189:Q189)+(R189/2))/12","v":-135468431.75750002},-141576794.11000001,{"$f":"U189+'108_111 Projection'!$J$46/12","v":-141637575.19250003},{"$f":"V189+'108_111 Projection'!$J$46/12","v":-141698356.27500004},{"$f":"W189+'108_111 Projection'!$J$46/12","v":-141759137.35750005},{"$f":"X189+'108_111 Projection'!$J$46/12","v":-141819918.44000006},-148010347.90378627,-149221197.2200748,-150627593.13497967,-152043480.56487009,-153483339.46220875,-154925293.78130731,-156371213.2765218,-157861430.96466747,null,null,{"$f":"((U189/2)+SUM(V189:AF189)+(AG189/2))/12","v":-148443047.09550688},{"$f":"AG189","v":-157861430.96466747},{"$f":"(AK189/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-159349067.77966037},-160841390.59160599,-161870321.67732954,-163364460.20386261,-164953730.19773102,-166315649.61942551,-167897320.56226858,-169489657.88780937,-171108933.88921154,-172730564.68544236,-174356651.47062543,-176032519.7163384,null,null,null,{"$f":"((AK189/2)+SUM(AL189:AV189)+(AW189/2))/12","v":-166602060.32545626}]
[175,null,null,"Total",null,{"$f":"SUM(F186:F189)","v":-900591326.21000004},-906151275.23000002,-911728625.39999998,-915585200.03000009,-921169292.74000001,-927106650.06999993,-932199755.59000015,-938108894.33000004,-944057642,-950106424.72000003,-956163951.81999993,-962238025.94999993,-968496960.35000002,null,{"$f":"SUM(T186:T189)","v":-933263323.43000019},-968496960.35000002,{"$f":"U190+((G190-F190)/($R190-$F190))*$AH190","v":-976919255.2951808},-985367909.76581013,-991209907.39836442,{"$f":"X190+((J190-I190)/($R190-$F190))*$AH190","v":-999668775.57065809},{"$f":"Y190+((K190-J190)/($R190-$I190))*$AH192","v":-1008662774.3372495},{"$f":"Z190+((L190-K190)/($R190-$I190))*$AH192","v":-1016377887.6812871},-1025329140.5005572,-1034340393.5266141,-1043503181.1607988,-1052679214.9141848,-1061880314.3591133,-1071361442.9395584,{"$f":"-(SUM(R190,R197)-AH191)","v":-102864482.58955848},{"$f":"AG190-U190","v":-102864482.58955836},{"$f":"SUM(AJ186:AJ189)","v":-1011593432.7353821},{"$f":"AG190","v":-1071361442.9395584},{"$f":"IF($R190-$F190=0,AK190+$AX190/12,AK190+((G190-F190)/($R190-$F190))*$AX190)","v":-1080826256.6405461},{"$f":"IF($R190-$F190=0,AL190+$AX190/12,AL190+((H190-G190)/($R190-$F190))*$AX190)","v":-1090320692.6712244},{"$f":"IF($R190-$F190=0,AM190+$AX190/12,AM190+((I190-H190)/($R190-$F190))*$AX190)","v":-1096885817.6868682},{"$f":"IF($R190-$F190=0,AN190+$AX190/12,AN190+((J190-I190)/($R190-$F190))*$AX190)","v":-1106391731.6797979},{"$f":"IF($R190-$F190=0,AO190+$AX190/12,AO190+((K190-J190)/($R190-$F190))*$AX190)","v":-1116499015.182308},{"$f":"IF($R190-$F190=0,AP190+$AX190/12,AP190+((L190-K190)/($R190-$F190))*$AX190)","v":-1125169111.7484586},{"$f":"IF($R190-$F190=0,AQ190+$AX190/12,AQ190+((M190-L190)/($R190-$F190))*$AX190)","v":-1135228358.1743169},{"$f":"IF($R190-$F190=0,AR190+$AX190/12,AR190+((N190-M190)/($R190-$F190))*$AX190)","v":-1145355031.683049},{"$f":"IF($R190-$F190=0,AS190+$AX190/12,AS190+((O190-N190)/($R190-$F190))*$AX190)","v":-1155651996.8812218},{"$f":"IF($R190-$F190=0,AT190+$AX190/12,AT190+((P190-O190)/($R190-$F190))*$AX190)","v":-1165963847.8143773},{"$f":"IF($R190-$F190=0,AU190+$AX190/12,AU190+((Q190-P190)/($R190-$F190))*$AX190)","v":-1176303867.0914676},{"$f":"IF($R190-$F190=0,AV190+$AX190/12,AV190+((R190-Q190)/($R190-$F190))*$AX190)","v":-1186958577.7461176},{"$f":"-(SUM(AK190,AK197)-AX191)","v":-115597134.80655932},{"$f":"+AW190-AK190+AW197","v":-122233217.81655921},null,{"$f":"SUM(BA186:BA189)","v":-1126979644.799706}]
[176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X190-U190","v":-22712947.048364401},null,null,null,null,null,null,null,null,{"$f":"AG190-U190","v":-102864482.58955836},{"$f":"+'108_111 Projection'!$J$20","v":-1077997525.9495585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$K$20","v":-1193594660.7561178}]
[177,"111","Accum Prov for Amortization of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH190-X191","v":-80151535.541194081}]
[178,null,null,"Production",null,{"$f":"'Rate Base'!S191","v":-6150276.6600000001},{"$f":"'Rate Base'!T191","v":-6150276.6600000001},{"$f":"'Rate Base'!U191","v":-6150276.6600000001},{"$f":"'Rate Base'!V191","v":-6150276.6600000001},{"$f":"'Rate Base'!W191","v":-6150276.6600000001},{"$f":"'Rate Base'!X191","v":-6150276.6600000001},{"$f":"'Rate Base'!Y191","v":-6150276.6600000001},{"$f":"'Rate Base'!Z191","v":-6150276.6600000001},{"$f":"'Rate Base'!AA191","v":-6150276.6600000001},{"$f":"'Rate Base'!AB191","v":-6150276.6600000001},{"$f":"'Rate Base'!AC191","v":-6150276.6600000001},{"$f":"'Rate Base'!AD191","v":-6150276.6600000001},{"$f":"'Rate Base'!AE191","v":-6150276.6600000001},null,{"$f":"((F193/2)+SUM(G193:Q193)+(R193/2))/12","v":-6150276.6599999992},{"$f":"+R193","v":-6150276.6600000001},{"$f":"U193+'108_111 Projection'!$J$46/12","v":-6211057.7424999997},{"$f":"V193+'108_111 Projection'!$J$46/12","v":-6271838.8249999993},{"$f":"W193+'108_111 Projection'!$J$46/12","v":-6332619.9074999988},{"$f":"X193+'108_111 Projection'!$J$46/12","v":-6393400.9899999984},{"$f":"Y193+'108_111 Projection'!$J$46/12","v":-6454182.0724999979},{"$f":"Z193+'108_111 Projection'!$J$46/12","v":-6514963.1549999975},{"$f":"AA193+'108_111 Projection'!$J$46/12","v":-6575744.237499997},{"$f":"AB193+'108_111 Projection'!$J$46/12","v":-6636525.3199999966},{"$f":"AC193+'108_111 Projection'!$J$46/12","v":-6697306.4024999961},{"$f":"AD193+'108_111 Projection'!$J$46/12","v":-6758087.4849999957},{"$f":"AE193+'108_111 Projection'!$J$46/12","v":-6818868.5674999952},{"$f":"AF193+'108_111 Projection'!$J$46/12","v":-6879649.6499999948},null,null,{"$f":"((U193/2)+SUM(V193:AF193)+(AG193/2))/12","v":-6514963.1549999975},{"$f":"AG193","v":-6879649.6499999948},{"$f":"(AK193/AK197)*AL197","v":-6879649.6499999948},{"$f":"(AL193/AL197)*AM197","v":-6879649.6499999948},-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,-6879649.6499999948,null,{"$f":"+AW190+AW197","v":-1193594660.7561176},null,{"$f":"((AK193/2)+SUM(AL193:AV193)+(AW193/2))/12","v":-6879649.6499999939}]
[179,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S192","v":-10883.08},{"$f":"'Rate Base'!T192","v":-10883.08},{"$f":"'Rate Base'!U192","v":-10883.08},{"$f":"'Rate Base'!V192","v":-10883.08},{"$f":"'Rate Base'!W192","v":-10883.08},{"$f":"'Rate Base'!X192","v":-10883.08},{"$f":"'Rate Base'!Y192","v":-10883.08},{"$f":"'Rate Base'!Z192","v":-10883.08},{"$f":"'Rate Base'!AA192","v":-10883.08},{"$f":"'Rate Base'!AB192","v":-10883.08},{"$f":"'Rate Base'!AC192","v":-10883.08},{"$f":"'Rate Base'!AD192","v":-10883.08},{"$f":"'Rate Base'!AE192","v":-10883.08},null,{"$f":"((F194/2)+SUM(G194:Q194)+(R194/2))/12","v":-10883.08},{"$f":"+R194","v":-10883.08},{"$f":"U194+'108_111 Projection'!$J$46/12","v":-71664.162500000006},{"$f":"V194+'108_111 Projection'!$J$46/12","v":-132445.24500000002},{"$f":"W194+'108_111 Projection'!$J$46/12","v":-193226.32750000004},{"$f":"X194+'108_111 Projection'!$J$46/12","v":-254007.41000000006},{"$f":"(Y194/SUM(Y$187:Y$189))*(Z$190-Z$186)","v":-265094.81557871122},{"$f":"(Z194/SUM(Z$187:Z$189))*(AA$190-AA$186)","v":-267263.51446187159},{"$f":"(AA194/SUM(AA$187:AA$189))*(AB$190-AB$186)","v":-269782.44824570883},{"$f":"(AB194/SUM(AB$187:AB$189))*(AC$190-AC$186)","v":-272318.38186401915},{"$f":"(AC194/SUM(AC$187:AC$189))*(AD$190-AD$186)","v":-274897.24972194404},{"$f":"(AD194/SUM(AD$187:AD$189))*(AE$190-AE$186)","v":-277479.87059749826},{"$f":"(AE194/SUM(AE$187:AE$189))*(AF$190-AF$186)","v":-280069.5933253626},{"$f":"(AF194/SUM(AF$187:AF$189))*(AG$190-AG$186)","v":-282738.65659564093},null,null,{"$f":"((U194/2)+SUM(V194:AF194)+(AG194/2))/12","v":-225421.65725774469},{"$f":"AG194","v":-282738.65659564093},{"$f":"(AK194/AK197)*AL197","v":-282738.65659564093},{"$f":"(AL194/AL197)*AM197","v":-282738.65659564093},-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,-282738.65659564093,null,null,null,{"$f":"((AK194/2)+SUM(AL194:AV194)+(AW194/2))/12","v":-282738.65659564087}]
[180,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S193","v":-58742.89},{"$f":"'Rate Base'!T193","v":-58742.89},{"$f":"'Rate Base'!U193","v":-58742.89},{"$f":"'Rate Base'!V193","v":-58742.89},{"$f":"'Rate Base'!W193","v":-58742.89},{"$f":"'Rate Base'!X193","v":-58742.89},{"$f":"'Rate Base'!Y193","v":-58742.89},{"$f":"'Rate Base'!Z193","v":-58742.89},{"$f":"'Rate Base'!AA193","v":-58742.89},{"$f":"'Rate Base'!AB193","v":-58742.89},{"$f":"'Rate Base'!AC193","v":-58742.89},{"$f":"'Rate Base'!AD193","v":-58742.89},{"$f":"'Rate Base'!AE193","v":-58742.89},null,{"$f":"((F195/2)+SUM(G195:Q195)+(R195/2))/12","v":-58742.889999999992},{"$f":"+R195","v":-58742.89},{"$f":"U195+'108_111 Projection'!$J$46/12","v":-119523.9725},{"$f":"V195+'108_111 Projection'!$J$46/12","v":-180305.05500000002},{"$f":"W195+'108_111 Projection'!$J$46/12","v":-241086.13750000004},{"$f":"X195+'108_111 Projection'!$J$46/12","v":-301867.22000000003},-315043.7029185812,-317621.02577257477,-320614.57442019507,-323628.32599328452,-326693.10143042292,-329762.3370248393,-332840.0125951356,-336011.97796970094,null,null,{"$f":"((U195/2)+SUM(V195:AF195)+(AG195/2))/12","v":-275530.24159499031},{"$f":"AG195","v":-336011.97796970094},{"$f":"(AK195/AK197)*AL197","v":-336011.97796970094},{"$f":"(AL195/AL197)*AM197","v":-336011.97796970094},-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,-336011.97796970094,null,null,null,{"$f":"((AK195/2)+SUM(AL195:AV195)+(AW195/2))/12","v":-336011.97796970094}]
[181,null,null,"General",null,{"$f":"'Rate Base'!S194","v":-77263.33},{"$f":"'Rate Base'!T194","v":-96023.82},{"$f":"'Rate Base'!U194","v":-114784.31},{"$f":"'Rate Base'!V194","v":-133560.72},{"$f":"'Rate Base'!W194","v":-152337.13},{"$f":"'Rate Base'!X194","v":-171113.54},{"$f":"'Rate Base'!Y194","v":-189896.92},{"$f":"'Rate Base'!Z194","v":-214057.84},{"$f":"'Rate Base'!AA194","v":-238235.4},{"$f":"'Rate Base'!AB194","v":-334750.53999999998},{"$f":"'Rate Base'!AC194","v":-358938.39},{"$f":"'Rate Base'!AD194","v":-383126.24},{"$f":"'Rate Base'!AE194","v":-416180.38},null,{"$f":"((F196/2)+SUM(G196:Q196)+(R196/2))/12","v":-219462.22541666662},{"$f":"+R196","v":-416180.38},{"$f":"U196+'108_111 Projection'!$J$46/12","v":-476961.46250000002},{"$f":"V196+'108_111 Projection'!$J$46/12","v":-537742.54500000004},{"$f":"W196+'108_111 Projection'!$J$46/12","v":-598523.62750000006},{"$f":"X196+'108_111 Projection'!$J$46/12","v":-659304.71000000008},-688083.314213651,-693712.41530262853,-700250.59034193947,-706832.89035751519,-713526.63100546517,-720230.11303143133,-726952.02871127322,-733879.88166399801,null,null,{"$f":"((U196/2)+SUM(V196:AF196)+(AG196/2))/12","v":-649762.53823299194},{"$f":"AG196","v":-733879.88166399801},{"$f":"(AK196/AK197)*AL197","v":-733879.88166399801},{"$f":"(AL196/AL197)*AM197","v":-733879.88166399801},{"$f":"(AM196/AM197)*AN197","v":-733879.88166399801},{"$f":"(AN196/AN197)*AO197","v":-733879.88166399801},{"$f":"(AO196/AO197)*AP197","v":-733879.88166399801},{"$f":"(AP196/AP197)*AQ197","v":-733879.88166399801},{"$f":"(AQ196/AQ197)*AR197","v":-733879.88166399801},{"$f":"(AR196/AR197)*AS197","v":-733879.88166399801},{"$f":"(AS196/AS197)*AT197","v":-733879.88166399801},{"$f":"(AT196/AT197)*AU197","v":-733879.88166399801},{"$f":"(AU196/AU197)*AV197","v":-733879.88166399801},{"$f":"(AV196/AV197)*AW197","v":-733879.88166399801},null,null,null,{"$f":"((AK196/2)+SUM(AL196:AV196)+(AW196/2))/12","v":-733879.88166399777}]
[182,null,null,"Total",null,{"$f":"SUM(F193:F196)","v":-6297165.96},-6315926.4500000002,-6334686.9399999995,-6353463.3499999996,-6372239.7599999998,-6391016.1699999999,-6409799.5499999998,-6433960.4699999997,-6458138.0300000003,-6554653.1699999999,-6578841.0199999996,-6603028.8700000001,-6636083.0099999998,null,{"$f":"SUM(T193:T196)","v":-6439364.8554166658},{"$f":"+R197","v":-6636083.0099999998},{"$f":"U197+((G197-F197)/($R197-$F197))*$AH197","v":-6636083.0099999998},{"$f":"V197+((H197-G197)/($R197-$F197))*$AH197","v":-6636083.0099999998},{"$f":"W197+((I197-H197)/($R197-$F197))*$AH197","v":-6636083.0099999998},{"$f":"X197+((J197-I197)/($R197-$F197))*$AH197","v":-6636083.0099999998},{"$f":"Y197+((K197-J197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"Z197+((L197-K197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AA197+((M197-L197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AB197+((N197-M197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AC197+((O197-N197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AD197+((P197-O197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AE197+((Q197-P197)/($R197-$I197))*$AH199","v":-6636083.0099999998},{"$f":"AF197+((R197-Q197)/($R197-$I197))*$AH199","v":-6636083.0099999998},0,{"$f":"+AG197-U197","v":0},{"$f":"SUM(AJ193:AJ196)","v":-7665677.5920857247},{"$f":"AG197","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AK197+$AX197/12,AK197+((G197-F197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AL197+$AX197/12,AL197+((H197-G197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AM197+$AX197/12,AM197+((I197-H197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AN197+$AX197/12,AN197+((J197-I197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AO197+$AX197/12,AO197+((K197-J197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AP197+$AX197/12,AP197+((L197-K197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AQ197+$AX197/12,AQ197+((M197-L197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AR197+$AX197/12,AR197+((N197-M197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AS197+$AX197/12,AS197+((O197-N197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AT197+$AX197/12,AT197+((P197-O197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AU197+$AX197/12,AU197+((Q197-P197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},{"$f":"IF($R197-$F197=0,AV197+$AX197/12,AV197+((R197-Q197)/($R197-$F197))*$AX197)","v":-6636083.0099999998},0,{"$f":"+AW197-AK197","v":0},null,{"$f":"SUM(BA193:BA196)","v":-8232280.1662293328}]
[183]
[184,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All DPR expense activity is included in the 108 account balance for forecasting purposes. 254 balance change is related to pre-tax EDIT amortization of $3.45M approved in Docket No. 22-057-03",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All DPR expense activity is included in the 108 account balance for forecasting purposes. 254 balance change is related to pre-tax EDIT amortization of $3.45M approved in Docket No. 22-057-03"]
[185,null,null,"Production",null,{"$f":"'Rate Base'!S198","v":27718.61},{"$f":"'Rate Base'!T198","v":280285.5},{"$f":"'Rate Base'!U198","v":79366.34},{"$f":"'Rate Base'!V198","v":33897.83},{"$f":"'Rate Base'!W198","v":74764.47},{"$f":"'Rate Base'!X198","v":75198.009999999995},{"$f":"'Rate Base'!Y198","v":75348.37},{"$f":"'Rate Base'!Z198","v":106681.97},{"$f":"'Rate Base'!AA198","v":152376.70000000001},{"$f":"'Rate Base'!AB198","v":156683.75},{"$f":"'Rate Base'!AC198","v":164329.35999999999},{"$f":"'Rate Base'!AD198","v":168038.65},{"$f":"'Rate Base'!AE198","v":170196.72},null,{"$f":"((F200/2)+SUM(G200:Q200)+(R200/2))/12","v":122160.71791666665},{"$f":"+R200","v":170196.72},{"$f":"V$204*U200/U$204","v":170077.63311002037},{"$f":"W$204*V200/V$204","v":169958.54622004076},169839.45933006113,169720.3724400815,169601.28555010186,169482.19866012223,169363.11177014263,169244.02488016299,169124.93799018339,169005.85110020376,168886.76421022412,168767.67732024449,null,null,{"$f":"((U200/2)+SUM(V200:AF200)+(AG200/2))/12","v":169482.19866012226},{"$f":"AG200","v":168767.67732024449},{"$f":"AL$204*AK200/AK$204","v":168797.44091529935},{"$f":"AM$204*AL200/AL$204","v":168890.55166769773},167350.56002531591,167423.83012545202,167478.02873145873,167437.11498321005,167543.62396825306,167586.09287860739,167269.37727825111,167282.845696448,167389.59607860862,167338.63464048904,null,null,null,{"$f":"((AK200/2)+SUM(AL200:AV200)+(AW200/2))/12","v":167708.51819408074}]
[186,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S199","v":-6567428.0899999999},{"$f":"'Rate Base'!T199","v":-6599454.7699999996},{"$f":"'Rate Base'!U199","v":-6638425.4199999999},{"$f":"'Rate Base'!V199","v":-6651462.7400000002},{"$f":"'Rate Base'!W199","v":-6692607.5800000001},{"$f":"'Rate Base'!X199","v":-6748948.1699999999},{"$f":"'Rate Base'!Y199","v":-6794498.5499999998},{"$f":"'Rate Base'!Z199","v":-6835906.4900000002},{"$f":"'Rate Base'!AA199","v":-6883324.5199999996},{"$f":"'Rate Base'!AB199","v":-6834655.3600000003},{"$f":"'Rate Base'!AC199","v":-6870275},{"$f":"'Rate Base'!AD199","v":-6919596.8099999996},{"$f":"'Rate Base'!AE199","v":-6972733.9800000004},null,{"$f":"((F201/2)+SUM(G201:Q201)+(R201/2))/12","v":-6769936.3704166664},{"$f":"+R201","v":-6972733.9800000004},{"$f":"V$204*U201/U$204","v":-6967855.1479970487},-6962976.315994096,-6958097.4839911433,-6953218.6519881915,-6948339.8199852398,-6943460.987982288,-6938582.1559793362,-6933703.3239763854,-6928824.4919734336,-6923945.6599704828,-6919066.827967531,-6914187.9959645793,null,null,{"$f":"((U201/2)+SUM(V201:AF201)+(AG201/2))/12","v":-6943460.987982288},{"$f":"AG201","v":-6914187.9959645793},{"$f":"AL$204*AK201/AK$204","v":-6915407.3709948733},-6919221.9950790005,-6856130.5791354273,-6859132.3580001257,-6861352.8030343885,-6859676.6210100641,-6864040.1529229265,-6865780.0478769615,-6852804.6296162549,-6853356.4128540186,-6857729.8344867583,-6855642.0119291563,null,null,null,{"$f":"((AK201/2)+SUM(AL201:AV201)+(AW201/2))/12","v":-6870795.6507464722}]
[187,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S200","v":-173080221.69999999},{"$f":"'Rate Base'!T200","v":-174070481.03999999},{"$f":"'Rate Base'!U200","v":-175264196.44999999},{"$f":"'Rate Base'!V200","v":-175452583.18000001},{"$f":"'Rate Base'!W200","v":-176357668.75},{"$f":"'Rate Base'!X200","v":-177407771.88999999},{"$f":"'Rate Base'!Y200","v":-177495137.71000001},{"$f":"'Rate Base'!Z200","v":-178698166.81999999},{"$f":"'Rate Base'!AA200","v":-179672850.25999999},{"$f":"'Rate Base'!AB200","v":-176986964.43000001},{"$f":"'Rate Base'!AC200","v":-177684428.16999999},{"$f":"'Rate Base'!AD200","v":-178622822.59999999},{"$f":"'Rate Base'!AE200","v":-178918736.16999999},null,{"$f":"((F202/2)+SUM(G202:Q202)+(R202/2))/12","v":-176976045.85291669},{"$f":"+R202","v":-178918736.16999999},-178793546.47275099,-178668356.775502,-178543167.078253,-178417977.38100401,-178292787.68375504,-178167597.98650604,-178042408.28925705,-177917218.59200805,-177792028.89475909,-177666839.19751012,-177541649.50026113,-177416459.80301213,null,null,{"$f":"((U202/2)+SUM(V202:AF202)+(AG202/2))/12","v":-178167597.98650607},{"$f":"AG202","v":-177416459.80301213},-177447748.68338004,-177545631.05234081,-175926719.95718384,-176003744.90640378,-176060721.01081342,-176017710.56896335,-176129677.78545636,-176174323.08630067,-175841376.86418152,-175855535.49404228,-175967756.4784528,-175914183.43602425,null,null,null,{"$f":"((AK202/2)+SUM(AL202:AV202)+(AW202/2))/12","v":-176303022.29225308}]
[188,null,null,"General",null,{"$f":"'Rate Base'!S201","v":-245606164.88999999},{"$f":"'Rate Base'!T201","v":-245146063.59},{"$f":"'Rate Base'!U201","v":-244681049.32999998},{"$f":"'Rate Base'!V201","v":-228414288.55000001},{"$f":"'Rate Base'!W201","v":-228271122},{"$f":"'Rate Base'!X201","v":-227728916.50999999},{"$f":"'Rate Base'!Y201","v":-227170542.60999998},{"$f":"'Rate Base'!Z201","v":-227065406.15000001},{"$f":"'Rate Base'!AA201","v":-226530785.15000001},{"$f":"'Rate Base'!AB201","v":-225974991.53},{"$f":"'Rate Base'!AC201","v":-225389659.90000001},{"$f":"'Rate Base'!AD201","v":-225516131.09},{"$f":"'Rate Base'!AE201","v":-224639108.58000001},null,{"$f":"((F203/2)+SUM(G203:Q203)+(R203/2))/12","v":-230584299.42875004},{"$f":"+R203","v":-224639108.58000001},-224481928.27236196,-224324747.96472391,-224167567.65708587,-224010387.34944782,-223853207.04180977,-223696026.73417172,-223538846.42653367,-223381666.11889562,-223224485.81125757,-223067305.50361952,-222910125.19598147,-222752944.88834342,null,null,{"$f":"((U203/2)+SUM(V203:AF203)+(AG203/2))/12","v":-223696026.73417172},{"$f":"AG203","v":-222752944.88834342},-222792229.23801395,-222915124.18227598,-220882521.2639277,-220979228.94419408,-221050764.55627656,-220996763.35146338,-221137342.34414795,-221193396.17505822,-220775369.84565881,-220793146.53053108,-220934044.13824725,-220866781.19668683,null,null,null,{"$f":"((AK203/2)+SUM(AL203:AV203)+(AW203/2))/12","v":-221354982.80102584}]
[189,null,null,"Total",null,{"$f":"SUM(F200:F203)","v":-425226096.06999993},-425535713.89999998,-426504304.86000001,-410484436.63999999,-411246633.86000001,-411810438.55999994,-411384830.5,-412492797.49000001,-412934583.23000002,-409639927.57000005,-409780033.70999998,-410890511.85000002,-410360382.00999999,null,{"$f":"SUM(T200:T203)","v":-414208120.93416673},{"$f":"+R204","v":-410360382.00999999},{"$f":"U204+$AH$204/12","v":-410073252.25999999},{"$f":"V204+$AH$204/12","v":-409786122.50999999},-409498992.75999999,-409211863.00999999,-408924733.25999999,-408637603.50999999,-408350473.75999999,-408063344.00999999,-407776214.25999999,-407489084.50999999,-407201954.75999999,-406914825.00999999,{"$f":"'EDIT Amort Adj'!P13","v":3445557},{"$f":"+AG204-U204","v":3445557},{"$f":"SUM(AJ200:AJ203)","v":-408637603.50999999},{"$f":"AG204","v":-406914825.00999999},{"$f":"IF($R204-$F204=0,AK204+$AX204/12,AK204+((G204-F204)/($R204-$F204))*$AX204)","v":-406986587.85147369},{"$f":"IF($R204-$F204=0,AL204+$AX204/12,AL204+((H204-G204)/($R204-$F204))*$AX204)","v":-407211086.67802823},-403498021.2402218,-403674682.37847269,-403805360.34139305,-403706713.42645371,-403963516.65855914,-404065913.21635741,-403302281.96217853,-403334755.59173113,-403592140.85510838,-403469268.00999993,{"$f":"'EDIT Amort Adj'!P13","v":3445557},null,null,{"$f":"SUM(BA200:BA203)","v":-404361092.22583127}]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH204-X205","v":3445557}]
[191]
[192,"System Net Utility Plant"]
[193,null,null,"Production",null,{"$f":"F168+F179+F186+F193+F200","v":1857177.7},{"$f":"G168+G179+G186+G193+G200","v":2039881.120000001},2333544.0200000033,1686517.3899999987,1673623.3200000052,1615710.7899999975,1557291.4499999946,1526907.5599999998,1509577.5299999944,1449260.5799999945,1392268.9600000051,1331317.6799999974,1270282.8200000052,null,{"$f":"T168+T179+T186+T193+T200","v":1639969.2216666751},{"$f":"H168+H179+H186+H193","v":2254177.6800000034},{"$f":"V168+V179+V186+V193+V200","v":1148601.5681100301},1026920.3162200552,{"$f":"X168+X179+X186+X193+X200","v":905239.06433008017},{"$f":"Y168+Y179+Y186+Y193+Y200","v":783557.81244010525},661876.56055013021,540195.30866015516,418514.05677018018,296832.80488020519,175151.55299023018,53470.301100255165,-68210.950789719849,-189892.20267969486,null,{"$f":"+AG208-U208","v":-2444069.8826796981},{"$f":"AJ168+AJ179+AJ186+AJ193","v":370713.11000003293},{"$f":"AG208","v":-189892.20267969486},{"$f":"AL168+AL179+AL186+AL193+AL200","v":-250643.52158463583},{"$f":"AM168+AM179+AM186+AM193+AM200","v":-311331.49333223328},-373652.56747461093,-434360.37987447064,-495087.26376845979,-555909.26001670421,-616583.83353165712,-677322.44712129864,-738420.24522165069,-799187.85930344963,-859862.19142128481,-920694.23535940028,null,{"$f":"+AW208-AK208","v":-730802.03267970541},null,{"$f":"BA168+BA179+BA186+BA193","v":-723346.37499991339}]
[194,null,null,"Distribution - Wyoming",null,{"$f":"F169+F180+F187+F194+F201","v":67905685.039999992},{"$f":"G169+G180+G187+G194+G201","v":65099517.090000004},66171055.75999999,66420865.18999999,66417024.140000015,66332961.539999992,65381754.599999994,65543587.419999979,66838668.590000018,67339122.659999996,67395810.359999999,67382474.140000001,67504752.319999993,null,{"$f":"T169+T180+T187+T194+T201","v":66502338.347499989},{"$f":"H169+H180+H187+H194","v":72809481.179999992},68241484.760878563,{"$f":"W169+W180+W187+W194+W201","v":69755964.19506292},69895925.027280018,{"$f":"Y169+Y180+Y187+Y194+Y201","v":70175988.815634862},68627369.907574549,69048470.136660382,71652511.163773581,71217193.909718663,71043283.720878571,84068680.206838965,83912378.483363524,76226045.756127596,null,{"$f":"+AG209-U209","v":3416564.5761276037},{"$f":"AJ169+AJ180+AJ187+AJ194","v":79402181.768459603},76226045.756127596,{"$f":"AL169+AL180+AL187+AL194+AL201","v":76619248.212428689},{"$f":"AM169+AM180+AM187+AM194+AM201","v":77773504.655501083},77740861.231966466,77739454.843436942,77395817.292684644,77546354.092898369,78670224.189856499,78312325.81892103,78129679.677897856,82386336.116889462,82299295.397494286,80259591.066852093,null,{"$f":"+AW209-AK209","v":4033545.3107244968},null,{"$f":"BA169+BA180+BA187+BA194","v":85437956.771180868}]
[195,null,null,"Distribution - Utah",null,{"$f":"F195+F188+F181+F175+F170+F202","v":2368057210.3995724},{"$f":"G195+G188+G181+G175+G170+G202","v":2375228139.1995726},2376603670.4395723,2385198058.3095717,2401480801.2895722,2426220450.1495719,2433530454.3695717,2443269678.8695717,2451634207.799571,2466808686.1895719,2538546121.1495724,2552958241.9595718,2749282516.6995716,null,{"$f":"T195+T188+T181+T175+T170+T202","v":2450845697.7729053},{"$f":"H195+H188+H181+H175+H170","v":2551867866.8895721},{"$f":"V195+V188+V181+V175+V170+V202","v":2912284661.3127818},2903937574.8718362,{"$f":"X195+X188+X181+X175+X170+X202","v":2907699501.4978938},{"$f":"Y195+Y188+Y181+Y175+Y170+Y202","v":2906616967.1342111},2875084332.8629007,2880899704.2564559,2954686168.9834127,2937609048.7520618,2928624445.5979767,3180377522.0821748,3161120331.6416898,2982680507.3544512,null,{"$f":"+AG210-U210","v":430812640.46487904},{"$f":"AJ195+AJ188+AJ181+AJ175+AJ170","v":2962898169.1659031},2982680507.3544512,{"$f":"AL195+AL188+AL181+AL175+AL170+AL202","v":2829935549.3398829},{"$f":"AM195+AM188+AM181+AM175+AM170+AM202","v":2873227088.5205297},2875166197.5619097,2879104848.1736565,2873523693.0062356,2883366520.6718655,2928507006.8312321,2921864956.7528477,2921955972.7835431,3005269357.236783,3006200880.46943,3158837452.5207968,null,{"$f":"+AW210-AK210","v":176156945.1663456},null,{"$f":"BA195+BA188+BA181+BA175+BA170","v":3084091504.6830435}]
[196,null,null,"General",null,{"$f":"F196+F189+F182+F171+F203","v":-80522530.310000002},{"$f":"G196+G189+G182+G171+G203","v":-79522582.740000039},-78458032.709999979,-62969766.159999967,-62851981.900000036,-63335825.48999995,-63795027.259999961,-63600892.650000006,-63707093.409999996,-63881959.48999998,-64278615.899999946,-56181364.709999979,-49626980.849999994,null,{"$f":"T196+T189+T182+T171+T203","v":-65638158.166666746},{"$f":"H196+H189+H182+H171","v":166223016.62},{"$f":"V196+V189+V182+V171+V203","v":-54020263.347224861},-70626749.447987944,{"$f":"X196+X189+X182+X171+X203","v":-51306794.545843154},{"$f":"Y196+Y189+Y182+Y171+Y203","v":-49713847.977884084},-55053950.630233049,-50946595.059206039,-54134663.941524237,-53502466.497256368,-54512556.950061798,-55711271.063280374,-44073742.652490079,-42610563.86927703,null,{"$f":"+AG211-U211","v":-208833580.48927703},{"$f":"AJ196+AJ189+AJ182+AJ171","v":170385887.1947858},-42610563.86927703,{"$f":"AL196+AL189+AL182+AL171+AL203","v":-46473941.262525052},{"$f":"AM196+AM189+AM182+AM171+AM203","v":-61621545.774142534},-36730857.952804714,-36980795.962549895,-36872735.636126727,-30673943.878380537,-32121091.508276492,-32556648.425682455,-32901675.460229635,-34344265.075734943,-30145365.572764337,-28434552.087816596,null,{"$f":"+AW211-AK211","v":14176011.781460434},null,{"$f":"BA196+BA189+BA182+BA171","v":184109530.76037887}]
[197]
[198]
[199,null,"System Net Utility Plant",null,null,{"$f":"SUM(F208:F211)","v":2357297542.8295722},2362844954.6695724,2366650237.5095725,2390335674.7295718,2406719466.8495722,2430833296.989572,2436674473.1595721,2446739281.1995716,2456275360.5095711,2471715109.9395719,2543055584.5695724,2565490669.069572,2768430570.9895716,null,{"$f":"SUM(T208:T211)","v":2453349847.1754055},{"$f":"SUM(H208:H211)","v":2366650237.5095725},{"$f":"SUM(V208:V211)","v":2927654484.2945457},2904093709.9351311,2927193871.0436606,{"$f":"SUM(Y208:Y211)","v":2927862665.7844019},{"$f":"SUM(M208:M211)","v":2446739281.1995716},{"$f":"SUM(N208:N211)","v":2456275360.5095711},{"$f":"SUM(AB208:AB211)","v":2972622530.2624326},2955620608.9694042,2945330323.9217834,3208788401.5268335,3200890756.5217733,3016106097.0386219,null,{"$f":"+AG214-U214","v":649455859.5290494},{"$f":"SUM(AJ208:AJ211)","v":3213056951.2391481},3016106097.0386219,{"$f":"SUM(X208:X211)","v":2927193871.0436606},{"$f":"SUM(Y208:Y211)","v":2927862665.7844019},{"$f":"SUM(Z208:Z211)","v":2889319628.7007923},{"$f":"SUM(AO208:AO211)","v":2919429146.6746693},{"$f":"SUM(AB208:AB211)","v":2972622530.2624326},{"$f":"SUM(AC208:AC211)","v":2955620608.9694042},{"$f":"SUM(AR208:AR211)","v":2974439555.6792803},2966943311.6989651,2966445556.75599,3052512240.4186339,3057494948.1027384,3209741797.264473,{"$f":"AW214-AK214","v":193635700.22585106},{"$f":"+AW214-AK214","v":193635700.22585106},null,{"$f":"SUM(BA208:BA211)","v":3352915645.8396034}]
[200]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[202,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI216:AI217)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY216:AY217)","v":-13150989.435561255}]
[204,154,"Plant Materials & Operating Supplies"]
[205,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S218","v":586351},{"$f":"'Rate Base'!T218","v":570692.75263105333},{"$f":"'Rate Base'!U218","v":549040.24073535949},{"$f":"'Rate Base'!V218","v":573993.22561873496},{"$f":"'Rate Base'!W218","v":682937.90463324636},{"$f":"'Rate Base'!X218","v":675537.25900337473},{"$f":"'Rate Base'!Y218","v":671891.60441216081},{"$f":"'Rate Base'!Z218","v":707394.54099547118},{"$f":"'Rate Base'!AA218","v":670231.79109110311},{"$f":"'Rate Base'!AB218","v":671658.08898918331},{"$f":"'Rate Base'!AC218","v":693587.73019993678},{"$f":"'Rate Base'!AD218","v":690398.2687154077},{"$f":"'Rate Base'!AE218","v":705800.97357967868},null,{"$f":"((F220/2)+SUM(G220:Q220)+(R220/2))/12","v":650286.61615123926},{"$f":"+R220","v":705800.97357967868},{"$f":"U220","v":705800.97357967868},{"$f":"V220","v":705800.97357967868},705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,null,null,{"$f":"((U220/2)+SUM(V220:AF220)+(AG220/2))/12","v":705800.97357967868},{"$f":"AG220","v":705800.97357967868},{"$f":"V220","v":705800.97357967868},{"$f":"W220","v":705800.97357967868},705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,705800.97357967868,null,null,null,{"$f":"((AK220/2)+SUM(AL220:AV220)+(AW220/2))/12","v":705800.97357967868}]
[206,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S219","v":20353546},{"$f":"'Rate Base'!T219","v":19810026.657368947},{"$f":"'Rate Base'!U219","v":19058419.359264638},{"$f":"'Rate Base'!V219","v":19924593.484381262},{"$f":"'Rate Base'!W219","v":23706307.875366751},{"$f":"'Rate Base'!X219","v":23449414.850996625},{"$f":"'Rate Base'!Y219","v":23322865.995587837},{"$f":"'Rate Base'!Z219","v":24555252.629004527},{"$f":"'Rate Base'!AA219","v":23265250.148908895},{"$f":"'Rate Base'!AB219","v":23314760.151010815},{"$f":"'Rate Base'!AC219","v":24075987.22980006},{"$f":"'Rate Base'!AD219","v":23965273.861284591},{"$f":"'Rate Base'!AE219","v":24499936.326420322},null,{"$f":"((F221/2)+SUM(G221:Q221)+(R221/2))/12","v":22572907.783848759},{"$f":"+R221","v":24499936.326420322},{"$f":"U221","v":24499936.326420322},{"$f":"V221","v":24499936.326420322},24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,null,null,{"$f":"((U221/2)+SUM(V221:AF221)+(AG221/2))/12","v":24499936.326420318},{"$f":"AG221","v":24499936.326420322},{"$f":"AG221","v":24499936.326420322},{"$f":"AL221","v":24499936.326420322},24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,24499936.326420322,null,null,null,{"$f":"((AK221/2)+SUM(AL221:AV221)+(AW221/2))/12","v":24499936.326420318}]
[207,null,null,"Total",null,{"$f":"SUM(F220:F221)","v":20939897},20380719.41,19607459.599999998,20498586.709999997,24389245.779999997,24124952.109999999,23994757.599999998,25262647.169999998,23935481.939999998,23986418.239999998,24769574.959999997,24655672.129999999,25205737.300000001,null,{"$f":"SUM(T220:T221)","v":23223194.399999999},{"$f":"+R222","v":25205737.300000001},{"$f":"U222","v":25205737.300000001},{"$f":"V222","v":25205737.300000001},25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,{"$f":"-(X222-U222)","v":0},{"$f":"+AG222-U222","v":0},{"$f":"SUM(AJ220:AJ221)","v":25205737.299999997},{"$f":"AG222","v":25205737.300000001},{"$f":"SUM(AL220:AL221)","v":25205737.300000001},{"$f":"SUM(AM220:AM221)","v":25205737.300000001},25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,25205737.300000001,0,{"$f":"+AW222-AK222","v":0},null,{"$f":"SUM(BA220:BA221)","v":25205737.299999997}]
[208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X222-U222","v":0},null,null,null,null,null,null,null,null,{"$f":"AG222-U222","v":0}]
[209,1641,"Gas Stored Underground"]
[210,null,null,"Production",null,{"$f":"'Rate Base'!S223","v":44932895.700000003},{"$f":"'Rate Base'!T223","v":32520297.100000001},{"$f":"'Rate Base'!U223","v":24327140.390000001},{"$f":"'Rate Base'!V223","v":13377221.65},{"$f":"'Rate Base'!W223","v":4611532.51},{"$f":"'Rate Base'!X223","v":4273987.8600000003},{"$f":"'Rate Base'!Y223","v":9042867.9100000001},{"$f":"'Rate Base'!Z223","v":16864248.25},{"$f":"'Rate Base'!AA223","v":25992902.780000001},{"$f":"'Rate Base'!AB223","v":40957960.210000001},{"$f":"'Rate Base'!AC223","v":53451265.520000003},{"$f":"'Rate Base'!AD223","v":54725203.509999998},{"$f":"'Rate Base'!AE223","v":48124018.939999998},null,{"$f":"R225","v":48124018.939999998},{"$f":"+R225","v":48124018.939999998},{"$f":"G225","v":32520297.100000001},{"$f":"H225","v":24327140.390000001},13377221.65,4611532.51,4273987.8600000003,9042867.9100000001,16864248.25,25992902.780000001,40957960.210000001,53451265.520000003,54725203.509999998,48124018.939999998,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":27355720.552499998},{"$f":"AG225","v":48124018.939999998},{"$f":"AL226","v":48124018.939999998},{"$f":"AM226","v":48124018.939999998},48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,48124018.939999998,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":48124018.939999998}]
[211,null,null,"Total",null,{"$f":"SUM(F225)","v":44932895.700000003},32520297.100000001,24327140.390000001,13377221.65,4611532.51,4273987.8600000003,9042867.9100000001,16864248.25,25992902.780000001,40957960.210000001,53451265.520000003,{"$f":"SUM(Q224:Q225)","v":54725203.509999998},{"$f":"SUM(R224:R225)","v":48124018.939999998},null,{"$f":"+T225","v":48124018.939999998},{"$f":"+R226","v":48124018.939999998},{"$f":"SUM(V225)","v":32520297.100000001},{"$f":"SUM(W225)","v":24327140.390000001},13377221.65,4611532.51,4273987.8600000003,9042867.9100000001,16864248.25,25992902.780000001,40957960.210000001,53451265.520000003,54725203.509999998,48124018.939999998,0,{"$f":"+AG226-U226","v":0},{"$f":"+AJ225","v":27355720.552499998},{"$f":"AG226","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AK226+$AX226/12,AK226+((G226-F226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AL226+$AX226/12,AL226+((H226-G226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AM226+$AX226/12,AM226+((I226-H226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AN226+$AX226/12,AN226+((J226-I226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AO226+$AX226/12,AO226+((K226-J226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AP226+$AX226/12,AP226+((L226-K226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AQ226+$AX226/12,AQ226+((M226-L226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AR226+$AX226/12,AR226+((N226-M226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AS226+$AX226/12,AS226+((O226-N226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AT226+$AX226/12,AT226+((P226-O226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AU226+$AX226/12,AU226+((Q226-P226)/($R226-$F226))*$AX226)","v":48124018.939999998},{"$f":"IF($R226-$F226=0,AV226+$AX226/12,AV226+((R226-Q226)/($R226-$F226))*$AX226)","v":48124018.939999998},0,{"$f":"+AW226-AK226","v":0},null,{"$f":"+BA225","v":48124018.939999998}]
[212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X226-U226","v":-34746797.289999999}]
[{"$f":"A227+1","v":213},165,"Prepayments"]
[214,null,null,"General",null,{"$f":"'Rate Base'!S227","v":3911968.42},{"$f":"'Rate Base'!T227","v":8097531.7800000003},{"$f":"'Rate Base'!U227","v":7759430.75},{"$f":"'Rate Base'!V227","v":7698069.79},{"$f":"'Rate Base'!W227","v":7453798},{"$f":"'Rate Base'!X227","v":7359691.9800000004},{"$f":"'Rate Base'!Y227","v":7391762.5199999996},{"$f":"'Rate Base'!Z227","v":7622393.2999999998},{"$f":"'Rate Base'!AA227","v":7124196.21},{"$f":"'Rate Base'!AB227","v":8735459.1600000001},{"$f":"'Rate Base'!AC227","v":8321446.0899999999},{"$f":"'Rate Base'!AD227","v":128654.34},{"$f":"'Rate Base'!AE227","v":1512116.55},null,{"$f":"((F229/2)+SUM(G229:Q229)+(R229/2))/12","v":6700373.0337500004},{"$f":"+R229","v":1512116.55},{"$f":"G229","v":8097531.7800000003},{"$f":"H229","v":7759430.75},{"$f":"I229","v":7698069.79},7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,128654.34,1512116.55,null,null,{"$f":"((U229/2)+SUM(V229:AF229)+(AG229/2))/12","v":6600379.2058333345},{"$f":"AG229","v":1512116.55},{"$f":"V229","v":8097531.7800000003},{"$f":"W229","v":7759430.75},7698069.79,7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,128654.34,1512116.55,null,null,null,{"$f":"((AK229/2)+SUM(AL229:AV229)+(AW229/2))/12","v":6600379.2058333345}]
[215,null,null,"Total",null,{"$f":"SUM(F229)","v":3911968.42},8097531.7800000003,7759430.75,7698069.79,7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,{"$f":"SUM(Q228:Q229)","v":128654.34},{"$f":"SUM(R228:R229)","v":1512116.55},null,{"$f":"+T229","v":6700373.0337500004},{"$f":"+R230","v":1512116.55},{"$f":"SUM(V229)","v":8097531.7800000003},{"$f":"SUM(W229)","v":7759430.75},{"$f":"SUM(X229)","v":7698069.79},{"$f":"J230","v":7453798},{"$f":"K230","v":7359691.9800000004},{"$f":"L230","v":7391762.5199999996},{"$f":"M230","v":7622393.2999999998},{"$f":"N230","v":7124196.21},{"$f":"O230","v":8735459.1600000001},{"$f":"P230","v":8321446.0899999999},{"$f":"Q230","v":128654.34},{"$f":"R230","v":1512116.55},{"$f":"-(X230-U230)","v":-6185953.2400000002},null,{"$f":"+AJ229","v":6600379.2058333345},{"$f":"AG230","v":1512116.55},{"$f":"SUM(AL229)","v":8097531.7800000003},{"$f":"SUM(AM229)","v":7759430.75},7698069.79,7453798,7359691.9800000004,7391762.5199999996,7622393.2999999998,7124196.21,8735459.1600000001,8321446.0899999999,128654.34,1512116.55,0,{"$f":"+AW230-AK230","v":0},null,{"$f":"+BA229","v":6600379.2058333345}]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X230-U230","v":6185953.2400000002},null,null,null,null,null,null,null,null,{"$f":"AG230-U230","v":0}]
[217,"190008","Accum Deferred Income Tax Federal"]
[218,null,null,"Production",null,{"$f":"'Rate Base'!S231","v":0},{"$f":"'Rate Base'!T231","v":0},{"$f":"'Rate Base'!U231","v":0},{"$f":"'Rate Base'!V231","v":0},{"$f":"'Rate Base'!W231","v":0},{"$f":"'Rate Base'!X231","v":0},{"$f":"'Rate Base'!Y231","v":0},{"$f":"'Rate Base'!Z231","v":0},{"$f":"'Rate Base'!AA231","v":0},{"$f":"'Rate Base'!AB231","v":0},{"$f":"'Rate Base'!AC231","v":0},{"$f":"'Rate Base'!AD231","v":0},{"$f":"'Rate Base'!AE231","v":0},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":0},{"$f":"+R233","v":0},{"$f":"V$237*U233/U$237","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":0},{"$f":"AG233","v":0},{"$f":"AL$237*AK233/AK$237","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":0}]
[219,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S232","v":0},{"$f":"'Rate Base'!T232","v":0},{"$f":"'Rate Base'!U232","v":0},{"$f":"'Rate Base'!V232","v":0},{"$f":"'Rate Base'!W232","v":0},{"$f":"'Rate Base'!X232","v":0},{"$f":"'Rate Base'!Y232","v":0},{"$f":"'Rate Base'!Z232","v":0},{"$f":"'Rate Base'!AA232","v":0},{"$f":"'Rate Base'!AB232","v":0},{"$f":"'Rate Base'!AC232","v":0},{"$f":"'Rate Base'!AD232","v":0},{"$f":"'Rate Base'!AE232","v":0},null,{"$f":"((F234/2)+SUM(G234:Q234)+(R234/2))/12","v":0},{"$f":"+R234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U234/2)+SUM(V234:AF234)+(AG234/2))/12","v":0},{"$f":"AG234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK234/2)+SUM(AL234:AV234)+(AW234/2))/12","v":0}]
[220,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S233","v":0},{"$f":"'Rate Base'!T233","v":0},{"$f":"'Rate Base'!U233","v":0},{"$f":"'Rate Base'!V233","v":0},{"$f":"'Rate Base'!W233","v":0},{"$f":"'Rate Base'!X233","v":0},{"$f":"'Rate Base'!Y233","v":0},{"$f":"'Rate Base'!Z233","v":0},{"$f":"'Rate Base'!AA233","v":0},{"$f":"'Rate Base'!AB233","v":0},{"$f":"'Rate Base'!AC233","v":0},{"$f":"'Rate Base'!AD233","v":0},{"$f":"'Rate Base'!AE233","v":0},null,{"$f":"((F235/2)+SUM(G235:Q235)+(R235/2))/12","v":0},{"$f":"+R235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U235/2)+SUM(V235:AF235)+(AG235/2))/12","v":0},{"$f":"AG235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK235/2)+SUM(AL235:AV235)+(AW235/2))/12","v":0}]
[221,null,null,"General",null,{"$f":"'Rate Base'!S234","v":47392886.539999999},{"$f":"'Rate Base'!T234","v":47370891.130000003},{"$f":"'Rate Base'!U234","v":45783928.590000004},{"$f":"'Rate Base'!V234","v":45369114.979999997},{"$f":"'Rate Base'!W234","v":45022338.149999999},{"$f":"'Rate Base'!X234","v":44579867.920000002},{"$f":"'Rate Base'!Y234","v":44158775.420000002},{"$f":"'Rate Base'!Z234","v":43421216.670000002},{"$f":"'Rate Base'!AA234","v":43037704.009999998},{"$f":"'Rate Base'!AB234","v":42230610.009999998},{"$f":"'Rate Base'!AC234","v":41901058.18},{"$f":"'Rate Base'!AD234","v":41745525.93},{"$f":"'Rate Base'!AE234","v":14248609.73},null,{"$f":"((F236/2)+SUM(G236:Q236)+(R236/2))/12","v":42953481.59375},{"$f":"+R236","v":14248609.73},{"$f":"V$237*U236/U$237","v":14248609.73},{"$f":"W$237*V236/V$237","v":14248609.73},14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,null,null,{"$f":"((U236/2)+SUM(V236:AF236)+(AG236/2))/12","v":14248609.730000002},{"$f":"AG236","v":14248609.73},{"$f":"AL$237*AK236/AK$237","v":14248609.73},{"$f":"AM$237*AL236/AL$237","v":14248609.73},14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,null,null,null,{"$f":"((AK236/2)+SUM(AL236:AV236)+(AW236/2))/12","v":14248609.730000002}]
[222,null,null,"Total",null,{"$f":"SUM(F233:F236)","v":47392886.539999999},47370891.130000003,45783928.590000004,45369114.979999997,45022338.149999999,44579867.920000002,44158775.420000002,43421216.670000002,43037704.009999998,42230610.009999998,41901058.18,41745525.93,14248609.73,null,{"$f":"SUM(T233:T236)","v":42953481.59375},{"$f":"+R237","v":14248609.73},{"$f":"U237+((G237-F237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"V237+((H237-G237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"W237+((I237-H237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"X237+((J237-I237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"Y237+((K237-J237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"Z237+((L237-K237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AA237+((M237-L237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AB237+((N237-M237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AC237+((O237-N237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AD237+((P237-O237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AE237+((Q237-P237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"AF237+((R237-Q237)/($R237-$F237))*$AH237","v":14248609.73},{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":0},{"$f":"+AG237-U237","v":0},{"$f":"SUM(AJ233:AJ236)","v":14248609.730000002},{"$f":"AG237","v":14248609.73},{"$f":"IF($R237-$F237=0,AK237+$AX237/12,AK237+((G237-F237)/($R237-$F237))*$AX237)","v":14248609.73},{"$f":"IF($R237-$F237=0,AL237+$AX237/12,AL237+((H237-G237)/($R237-$F237))*$AX237)","v":14248609.73},14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,14248609.73,{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW237-AK237","v":0},null,{"$f":"SUM(BA233:BA236)","v":14248609.730000002}]
[223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X237-U237","v":0},null,null,null,null,null,null,null,null,{"$f":"AG237-U237","v":0},{"$f":"AH237-X238","v":0}]
[224,"190009","Accum Deferred Income Tax State"]
[225,null,null,"Production",null,{"$f":"'Rate Base'!S238","v":0},{"$f":"'Rate Base'!T238","v":0},{"$f":"'Rate Base'!U238","v":-5189.3100000000004},{"$f":"'Rate Base'!V238","v":-5189.3100000000004},{"$f":"'Rate Base'!W238","v":-5189.3100000000004},{"$f":"'Rate Base'!X238","v":-5189.3100000000004},{"$f":"'Rate Base'!Y238","v":-5189.3100000000004},{"$f":"'Rate Base'!Z238","v":-5189.3100000000004},{"$f":"'Rate Base'!AA238","v":-5189.3100000000004},{"$f":"'Rate Base'!AB238","v":-5189.3100000000004},{"$f":"'Rate Base'!AC238","v":-5189.3100000000004},{"$f":"'Rate Base'!AD238","v":-5189.3100000000004},{"$f":"'Rate Base'!AE238","v":-5189.3100000000004},null,{"$f":"((F240/2)+SUM(G240:Q240)+(R240/2))/12","v":-4540.6462499999998},{"$f":"+R240","v":-5189.3100000000004},{"$f":"V$244*U240/U$244","v":-5189.3100000000004},{"$f":"W$244*V240/V$244","v":-5189.3100000000004},-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,null,null,{"$f":"((U240/2)+SUM(V240:AF240)+(AG240/2))/12","v":-5189.3099999999995},{"$f":"AG240","v":-5189.3100000000004},{"$f":"AL$244*AK240/AK$244","v":-5189.3100000000004},{"$f":"AM$244*AL240/AL$244","v":-5189.3100000000004},-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,null,null,null,{"$f":"((AK240/2)+SUM(AL240:AV240)+(AW240/2))/12","v":-5189.3099999999995}]
[226,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S239","v":0},{"$f":"'Rate Base'!T239","v":0},{"$f":"'Rate Base'!U239","v":0},{"$f":"'Rate Base'!V239","v":0},{"$f":"'Rate Base'!W239","v":0},{"$f":"'Rate Base'!X239","v":0},{"$f":"'Rate Base'!Y239","v":0},{"$f":"'Rate Base'!Z239","v":0},{"$f":"'Rate Base'!AA239","v":0},{"$f":"'Rate Base'!AB239","v":0},{"$f":"'Rate Base'!AC239","v":0},{"$f":"'Rate Base'!AD239","v":0},{"$f":"'Rate Base'!AE239","v":0},null,{"$f":"((F241/2)+SUM(G241:Q241)+(R241/2))/12","v":0},{"$f":"+R241","v":0},{"$f":"V$244*U241/U$244","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U241/2)+SUM(V241:AF241)+(AG241/2))/12","v":0},{"$f":"AG241","v":0},{"$f":"AL$244*AK241/AK$244","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK241/2)+SUM(AL241:AV241)+(AW241/2))/12","v":0}]
[227,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S240","v":0},{"$f":"'Rate Base'!T240","v":0},{"$f":"'Rate Base'!U240","v":0},{"$f":"'Rate Base'!V240","v":0},{"$f":"'Rate Base'!W240","v":0},{"$f":"'Rate Base'!X240","v":0},{"$f":"'Rate Base'!Y240","v":0},{"$f":"'Rate Base'!Z240","v":0},{"$f":"'Rate Base'!AA240","v":0},{"$f":"'Rate Base'!AB240","v":0},{"$f":"'Rate Base'!AC240","v":0},{"$f":"'Rate Base'!AD240","v":0},{"$f":"'Rate Base'!AE240","v":0},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":0},{"$f":"+R242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":0},{"$f":"AG242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":0}]
[228,null,null,"General",null,{"$f":"'Rate Base'!S241","v":11091091.1},{"$f":"'Rate Base'!T241","v":11085901.789999999},{"$f":"'Rate Base'!U241","v":10716685.029999999},{"$f":"'Rate Base'!V241","v":10527755.25},{"$f":"'Rate Base'!W241","v":10447681.449999999},{"$f":"'Rate Base'!X241","v":10345511.210000001},{"$f":"'Rate Base'!Y241","v":10248277.210000001},{"$f":"'Rate Base'!Z241","v":10077968.369999999},{"$f":"'Rate Base'!AA241","v":9989411.9299999997},{"$f":"'Rate Base'!AB241","v":9802815.9299999997},{"$f":"'Rate Base'!AC241","v":9718994.2599999998},{"$f":"'Rate Base'!AD241","v":9683164.7699999996},{"$f":"'Rate Base'!AE241","v":3287441.32},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":9986119.4508333337},{"$f":"+R243","v":3287441.32},3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,null,null,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":3287441.3200000003},{"$f":"AG243","v":3287441.3200000003},3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,3287441.3200000003,null,null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":3287441.3200000003}]
[229,null,null,"Total",null,{"$f":"SUM(F240:F243)","v":11091091.1},11085901.789999999,10711495.719999999,10522565.939999999,10442492.139999999,10340321.9,10243087.9,10072779.059999999,9984222.6199999992,9797626.6199999992,9713804.9499999993,9677975.459999999,3282252.01,null,{"$f":"SUM(T240:T243)","v":9981578.8045833334},{"$f":"+R244","v":3282252.01},{"$f":"U244+((G244-F244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"V244+((H244-G244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"W244+((I244-H244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"X244+((J244-I244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"Y244+((K244-J244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"Z244+((L244-K244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AA244+((M244-L244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AB244+((N244-M244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AC244+((O244-N244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AD244+((P244-O244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AE244+((Q244-P244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"AF244+((R244-Q244)/($R244-$F244))*$AH244","v":3282252.01},{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":0},{"$f":"+AG244-U244","v":0},{"$f":"SUM(AJ240:AJ243)","v":3282252.0100000002},{"$f":"AG244","v":3282252.01},{"$f":"IF($R244-$F244=0,AK244+$AX244/12,AK244+((G244-F244)/($R244-$F244))*$AX244)","v":3282252.01},{"$f":"IF($R244-$F244=0,AL244+$AX244/12,AL244+((H244-G244)/($R244-$F244))*$AX244)","v":3282252.01},3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,3282252.01,{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW244-AK244","v":0},null,{"$f":"SUM(BA240:BA243)","v":3282252.0100000002}]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X244-U244","v":0},null,null,null,null,null,null,null,null,{"$f":"AG244-U244","v":0},{"$f":"AH244-X245","v":0}]
[231,2351,"Customer Deposits"]
[232,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S245","v":-135735.85999999999},{"$f":"'Rate Base'!T245","v":-134877.74},{"$f":"'Rate Base'!U245","v":-134154.75},{"$f":"'Rate Base'!V245","v":-129532.77},{"$f":"'Rate Base'!W245","v":-127456.96000000001},{"$f":"'Rate Base'!X245","v":-127539.98},{"$f":"'Rate Base'!Y245","v":-125625.3},{"$f":"'Rate Base'!Z245","v":-125913.55},{"$f":"'Rate Base'!AA245","v":-129338.53},{"$f":"'Rate Base'!AB245","v":-128349.57},{"$f":"'Rate Base'!AC245","v":-112321.53},{"$f":"'Rate Base'!AD245","v":-105791.62},{"$f":"'Rate Base'!AE245","v":-100974.05},null,{"$f":"((F247/2)+SUM(G247:Q247)+(R247/2))/12","v":-124938.10458333335},{"$f":"+R247","v":-100974.05},{"$f":"(U247/U249)*V249","v":-100974.05},-100974.05,-100974.05,{"$f":"(X247/X249)*Y249","v":-100974.05},{"$f":"(Y247/Y249)*Z249","v":-100974.05},-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,null,null,{"$f":"((U247/2)+SUM(V247:AF247)+(AG247/2))/12","v":-100974.05},{"$f":"AG247","v":-100974.05},{"$f":"V247","v":-100974.05},{"$f":"W247","v":-100974.05},-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,-100974.05,null,null,null,{"$f":"((AK247/2)+SUM(AL247:AV247)+(AW247/2))/12","v":-100974.05}]
[233,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S246","v":-3805423.97},{"$f":"'Rate Base'!T246","v":-3829803.9},{"$f":"'Rate Base'!U246","v":-3792985.89},{"$f":"'Rate Base'!V246","v":-3679539.84},{"$f":"'Rate Base'!W246","v":-3570864.53},{"$f":"'Rate Base'!X246","v":-3438377.31},{"$f":"'Rate Base'!Y246","v":-3382292.37},{"$f":"'Rate Base'!Z246","v":-3319594.78},{"$f":"'Rate Base'!AA246","v":-3216399.45},{"$f":"'Rate Base'!AB246","v":-3093313.13},{"$f":"'Rate Base'!AC246","v":-3017116.91},{"$f":"'Rate Base'!AD246","v":-2901865.22},{"$f":"'Rate Base'!AE246","v":-2754786.84},null,{"$f":"((F248/2)+SUM(G248:Q248)+(R248/2))/12","v":-3376854.8945833333},{"$f":"+R248","v":-2754786.84},{"$f":"(U248/U249)*V249","v":-2754786.84},{"$f":"(V248/V249)*W249","v":-2754786.84},{"$f":"(W248/W249)*X249","v":-2754786.84},{"$f":"(X248/X249)*Y249","v":-2754786.84},{"$f":"(Y248/Y249)*Z249","v":-2754786.84},{"$f":"(Z248/Z249)*AA249","v":-2754786.84},{"$f":"(AA248/AA249)*AB249","v":-2754786.84},{"$f":"(AB248/AB249)*AC249","v":-2754786.84},{"$f":"(AC248/AC249)*AD249","v":-2754786.84},{"$f":"(AD248/AD249)*AE249","v":-2754786.84},{"$f":"(AE248/AE249)*AF249","v":-2754786.84},{"$f":"(AF248/AF249)*AG249","v":-2754786.84},null,null,{"$f":"((U248/2)+SUM(V248:AF248)+(AG248/2))/12","v":-2754786.84},{"$f":"AG248","v":-2754786.84},{"$f":"V248","v":-2754786.84},-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,-2754786.84,null,null,null,{"$f":"((AK248/2)+SUM(AL248:AV248)+(AW248/2))/12","v":-2754786.84}]
[234,null,null,"Total",null,{"$f":"SUM(F247:F248)","v":-3941159.83},-3964681.6399999997,-3927140.64,-3809072.61,-3698321.4899999998,-3565917.29,-3507917.67,-3445508.3299999996,-3345737.98,-3221662.6999999997,-3129438.44,-3007656.8400000003,-2855760.8899999997,null,{"$f":"SUM(T247:T248)","v":-3501792.9991666665},{"$f":"+R249","v":-2855760.8899999997},{"$f":"U249+((G249-F249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"V249+((H249-G249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"W249+((I249-H249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"X249+((J249-I249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"Y249+((K249-J249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"Z249+((L249-K249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AA249+((M249-L249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AB249+((N249-M249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AC249+((O249-N249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AD249+((P249-O249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AE249+((Q249-P249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"AF249+((R249-Q249)/($R249-$F249))*$AH249","v":-2855760.8899999997},{"$f":"0","v":0},null,{"$f":"SUM(AJ247:AJ248)","v":-2855760.8899999997},{"$f":"AG249","v":-2855760.8899999997},{"$f":"SUM(AL247:AL248)","v":-2855760.8899999997},{"$f":"SUM(AM247:AM248)","v":-2855760.8899999997},-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,-2855760.8899999997,0,{"$f":"+AW249-AK249","v":0},null,{"$f":"SUM(BA247:BA248)","v":-2855760.8899999997}]
[235]
[236,252,"Misc Customer Credits"]
[237,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S250","v":0},{"$f":"'Rate Base'!T250","v":0},{"$f":"'Rate Base'!U250","v":0},{"$f":"'Rate Base'!V250","v":0},{"$f":"'Rate Base'!W250","v":0},{"$f":"'Rate Base'!X250","v":0},{"$f":"'Rate Base'!Y250","v":0},{"$f":"'Rate Base'!Z250","v":0},{"$f":"'Rate Base'!AA250","v":0},{"$f":"'Rate Base'!AB250","v":0},{"$f":"'Rate Base'!AC250","v":0},{"$f":"'Rate Base'!AD250","v":0},{"$f":"'Rate Base'!AE250","v":0},null,{"$f":"((F252/2)+SUM(G252:Q252)+(R252/2))/12","v":0},{"$f":"+R252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U252/2)+SUM(V252:AF252)+(AG252/2))/12","v":0},{"$f":"AG252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK252/2)+SUM(AL252:AV252)+(AW252/2))/12","v":0}]
[238,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S251","v":0},{"$f":"'Rate Base'!T251","v":0},{"$f":"'Rate Base'!U251","v":0},{"$f":"'Rate Base'!V251","v":0},{"$f":"'Rate Base'!W251","v":0},{"$f":"'Rate Base'!X251","v":0},{"$f":"'Rate Base'!Y251","v":0},{"$f":"'Rate Base'!Z251","v":0},{"$f":"'Rate Base'!AA251","v":0},{"$f":"'Rate Base'!AB251","v":0},{"$f":"'Rate Base'!AC251","v":0},{"$f":"'Rate Base'!AD251","v":0},{"$f":"'Rate Base'!AE251","v":0},null,{"$f":"((F253/2)+SUM(G253:Q253)+(R253/2))/12","v":0},{"$f":"+R253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U253/2)+SUM(V253:AF253)+(AG253/2))/12","v":0},{"$f":"AG253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK253/2)+SUM(AL253:AV253)+(AW253/2))/12","v":0}]
[239,null,null,"Total",null,{"$f":"SUM(F252:F253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T252:T253)","v":0},{"$f":"+R254","v":0},{"$f":"SUM(V252:V253)","v":0},{"$f":"SUM(W252:W253)","v":0},0,{"$f":"IF($R254-$F254=0,X254+$AH254/12,X254+((J254-I254)/($R254-$F254))*$AH254)","v":0},{"$f":"IF($R254-$F254=0,Y254+$AH254/12,Y254+((K254-J254)/($R254-$F254))*$AH254)","v":0},0,0,0,0,0,0,0,{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":0},{"$f":"+AG254-U254","v":0},{"$f":"SUM(AJ252:AJ253)","v":0},{"$f":"AG254","v":0},{"$f":"IF($R254-$F254=0,AK254+$AX254/12,AK254+((G254-F254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AL254+$AX254/12,AL254+((H254-G254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AM254+$AX254/12,AM254+((I254-H254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AN254+$AX254/12,AN254+((J254-I254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AO254+$AX254/12,AO254+((K254-J254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AP254+$AX254/12,AP254+((L254-K254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AQ254+$AX254/12,AQ254+((M254-L254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AR254+$AX254/12,AR254+((N254-M254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AS254+$AX254/12,AS254+((O254-N254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AT254+$AX254/12,AT254+((P254-O254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AU254+$AX254/12,AU254+((Q254-P254)/($R254-$F254))*$AX254)","v":0},{"$f":"IF($R254-$F254=0,AV254+$AX254/12,AV254+((R254-Q254)/($R254-$F254))*$AX254)","v":0},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":0},{"$f":"+AW254-AK254","v":0},null,{"$f":"SUM(BA252:BA253)","v":0}]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X254-U254","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":0}]
[241,2531,"Unclaimed Customer Deposits"]
[242,null,null,"General",null,{"$f":"'Rate Base'!S255","v":-102616.39999999997},{"$f":"'Rate Base'!T255","v":-103176.81},{"$f":"'Rate Base'!U255","v":-100708.46},{"$f":"'Rate Base'!V255","v":-108442.14},{"$f":"'Rate Base'!W255","v":-112010.13},{"$f":"'Rate Base'!X255","v":-108147.29},{"$f":"'Rate Base'!Y255","v":-99673.5},{"$f":"'Rate Base'!Z255","v":-93222.15},{"$f":"'Rate Base'!AA255","v":-93934.98},{"$f":"'Rate Base'!AB255","v":-97090.23},{"$f":"'Rate Base'!AC255","v":-99109.24},{"$f":"'Rate Base'!AD255","v":-109100.69},{"$f":"'Rate Base'!AE255","v":-120981.89},null,{"$f":"((F257/2)+SUM(G257:Q257)+(R257/2))/12","v":-103034.56375000002},{"$f":"+R257","v":-120981.89},{"$f":"G257","v":-103176.81},-100708.46,-108442.14,{"$f":"J257","v":-112010.13},{"$f":"K257","v":-108147.29},-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,null,null,{"$f":"((U257/2)+SUM(V257:AF257)+(AG257/2))/12","v":-103799.79250000003},{"$f":"AG257","v":-120981.89},{"$f":"V257","v":-103176.81},{"$f":"W257","v":-100708.46},-108442.14,-112010.13,-108147.29,-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,null,null,null,{"$f":"((AK257/2)+SUM(AL257:AV257)+(AW257/2))/12","v":-103799.79250000003}]
[243,null,null,"Total",null,{"$f":"SUM(F257)","v":-102616.39999999997},-103176.81,-100708.46,-108442.14,-112010.13,-108147.29,-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,{"$f":"SUM(Q256:Q257)","v":-109100.69},{"$f":"SUM(R256:R257)","v":-120981.89},null,{"$f":"+T257","v":-103034.56375000002},{"$f":"+R258","v":-120981.89},{"$f":"SUM(V257)","v":-103176.81},-100708.46,-108442.14,{"$f":"SUM(Y257)","v":-112010.13},{"$f":"SUM(Z257)","v":-108147.29},-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,{"$f":"-(X258-U258)","v":-12539.75},{"$f":"+AG258-U258","v":0},{"$f":"+AJ257","v":-103799.79250000003},{"$f":"AG258","v":-120981.89},{"$f":"SUM(AL257)","v":-103176.81},{"$f":"SUM(AM257)","v":-100708.46},-108442.14,-112010.13,-108147.29,-99673.5,-93222.15,-93934.98,-97090.23,-99109.24,-109100.69,-120981.89,0,{"$f":"+AW258-AK258","v":0},null,{"$f":"+BA257","v":-103799.79250000003}]
[244]
[245,255,"Deferred Investment Tax Credits"]
[246,null,null,"Production",null,{"$f":"'Rate Base'!S259","v":0},{"$f":"'Rate Base'!T259","v":0},{"$f":"'Rate Base'!U259","v":0},{"$f":"'Rate Base'!V259","v":0},{"$f":"'Rate Base'!W259","v":0},{"$f":"'Rate Base'!X259","v":0},{"$f":"'Rate Base'!Y259","v":0},{"$f":"'Rate Base'!Z259","v":0},{"$f":"'Rate Base'!AA259","v":0},{"$f":"'Rate Base'!AB259","v":0},{"$f":"'Rate Base'!AC259","v":0},{"$f":"'Rate Base'!AD259","v":0},{"$f":"'Rate Base'!AE259","v":0},null,{"$f":"((F261/2)+SUM(G261:Q261)+(R261/2))/12","v":0},{"$f":"+R261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)-(X261-U261)","v":0},{"$f":"+AG261-U261","v":0},{"$f":"((U261/2)+SUM(V261:AF261)+(AG261/2))/12","v":0},{"$f":"AG261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":0},null,null,{"$f":"((AK261/2)+SUM(AL261:AV261)+(AW261/2))/12","v":0}]
[247,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S260","v":0},{"$f":"'Rate Base'!T260","v":0},{"$f":"'Rate Base'!U260","v":0},{"$f":"'Rate Base'!V260","v":0},{"$f":"'Rate Base'!W260","v":0},{"$f":"'Rate Base'!X260","v":0},{"$f":"'Rate Base'!Y260","v":0},{"$f":"'Rate Base'!Z260","v":0},{"$f":"'Rate Base'!AA260","v":0},{"$f":"'Rate Base'!AB260","v":0},{"$f":"'Rate Base'!AC260","v":0},{"$f":"'Rate Base'!AD260","v":0},{"$f":"'Rate Base'!AE260","v":0},null,{"$f":"((F262/2)+SUM(G262:Q262)+(R262/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)-(X262-U262)","v":0},0,{"$f":"((U262/2)+SUM(V262:AF262)+(AG262/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":0},null,null,{"$f":"((AK262/2)+SUM(AL262:AV262)+(AW262/2))/12","v":0}]
[248,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S261","v":0},{"$f":"'Rate Base'!T261","v":0},{"$f":"'Rate Base'!U261","v":0},{"$f":"'Rate Base'!V261","v":0},{"$f":"'Rate Base'!W261","v":0},{"$f":"'Rate Base'!X261","v":0},{"$f":"'Rate Base'!Y261","v":0},{"$f":"'Rate Base'!Z261","v":0},{"$f":"'Rate Base'!AA261","v":0},{"$f":"'Rate Base'!AB261","v":0},{"$f":"'Rate Base'!AC261","v":0},{"$f":"'Rate Base'!AD261","v":0},{"$f":"'Rate Base'!AE261","v":0},null,{"$f":"((F263/2)+SUM(G263:Q263)+(R263/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X263-U263)","v":0},0,{"$f":"((U263/2)+SUM(V263:AF263)+(AG263/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":0},null,null,{"$f":"((AK263/2)+SUM(AL263:AV263)+(AW263/2))/12","v":0}]
[249,null,null,"General",null,{"$f":"'Rate Base'!S262","v":0},{"$f":"'Rate Base'!T262","v":0},{"$f":"'Rate Base'!U262","v":0},{"$f":"'Rate Base'!V262","v":0},{"$f":"'Rate Base'!W262","v":0},{"$f":"'Rate Base'!X262","v":0},{"$f":"'Rate Base'!Y262","v":0},{"$f":"'Rate Base'!Z262","v":0},{"$f":"'Rate Base'!AA262","v":0},{"$f":"'Rate Base'!AB262","v":0},{"$f":"'Rate Base'!AC262","v":0},{"$f":"'Rate Base'!AD262","v":0},{"$f":"'Rate Base'!AE262","v":0},null,{"$f":"((F264/2)+SUM(G264:Q264)+(R264/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G68-'190_255_282 FORECAST'!F68)-(X264-U264)","v":0},0,{"$f":"((U264/2)+SUM(V264:AF264)+(AG264/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H68-'190_255_282 FORECAST'!G68","v":0},null,null,{"$f":"((AK264/2)+SUM(AL264:AV264)+(AW264/2))/12","v":0}]
[250,null,null,"Total",null,{"$f":"SUM(F261:F264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T261:T264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G69-'190_255_282 FORECAST'!F69)-(X265-U265)","v":0},{"$f":"+AG265-U265","v":0},{"$f":"SUM(AJ261:AJ264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H69-'190_255_282 FORECAST'!G69","v":0},{"$f":"+AW265-AK265","v":0},null,{"$f":"SUM(BA261:BA264)","v":0}]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X265-U265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[252,282000,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Changes"]
[253,null,null,"Production",null,{"$f":"'Rate Base'!S266","v":-33930377.859999999},{"$f":"'Rate Base'!T266","v":-34579016.939999998},{"$f":"'Rate Base'!U266","v":-35243999.740000002},{"$f":"'Rate Base'!V266","v":-34557247.479999997},{"$f":"'Rate Base'!W266","v":-35092242.43},{"$f":"'Rate Base'!X266","v":-35715252.149999999},{"$f":"'Rate Base'!Y266","v":-36065261.259999998},{"$f":"'Rate Base'!Z266","v":-37355769.68},{"$f":"'Rate Base'!AA266","v":-37978269.789999999},{"$f":"'Rate Base'!AB266","v":-38356978.229999997},{"$f":"'Rate Base'!AC266","v":-38767331.490000002},{"$f":"'Rate Base'!AD266","v":-43428098.020000003},{"$f":"'Rate Base'!AE266","v":-44252448.700000003},null,{"$f":"((F268/2)+SUM(G268:Q268)+(R268/2))/12","v":-37185906.707500003},{"$f":"+R268","v":-44252448.700000003},{"$f":"V$272*U268/U$272","v":-44476588.297068402},{"$f":"W$272*V268/V$272","v":-44706378.372320704},-44957737.868058905,-45143349.841750234,-45359515.014508381,-45480911.512280717,-45928789.588295415,-46144777.852724433,-46277302.949218154,-46512669.388481833,-48131209.832214154,-48377462.889242105,null,null,{"$f":"((U268/2)+SUM(V268:AF268)+(AG268/2))/12","v":-45786182.192628533},{"$f":"AG268","v":-48377462.889242105},{"$f":"(AK268/AK272)*AL272","v":-48463646.853777021},{"$f":"(AL268/AL272)*AM272","v":-48552003.484890155},-48648653.778499827,-48720023.478307873,-48803141.195241153,-48849819.388632752,-49022033.083687425,-49105082.777561143,-49156040.030833602,-49246540.830868587,-49868886.163979806,-49963572.979745932,null,null,{"$f":"'190_255_282 FORECAST'!T28","v":125323.53453482299},{"$f":"((AK268/2)+SUM(AL268:AV268)+(AW268/2))/12+AZ268","v":-48841875.548862956}]
[254,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S267","v":-8486889.9900000002},{"$f":"'Rate Base'!T267","v":-8486889.9900000002},{"$f":"'Rate Base'!U267","v":-8486889.9900000002},{"$f":"'Rate Base'!V267","v":-8486889.9900000002},{"$f":"'Rate Base'!W267","v":-8486889.9900000002},{"$f":"'Rate Base'!X267","v":-8486889.9900000002},{"$f":"'Rate Base'!Y267","v":-8486889.9900000002},{"$f":"'Rate Base'!Z267","v":-8486889.9900000002},{"$f":"'Rate Base'!AA267","v":-8486889.9900000002},{"$f":"'Rate Base'!AB267","v":-8486889.9900000002},{"$f":"'Rate Base'!AC267","v":-8486889.9900000002},{"$f":"'Rate Base'!AD267","v":-8486889.9900000002},{"$f":"'Rate Base'!AE267","v":-8486889.9900000002},null,{"$f":"((F269/2)+SUM(G269:Q269)+(R269/2))/12","v":-8486889.9900000002},{"$f":"+R269","v":-8486889.9900000002},{"$f":"V$272*U269/U$272","v":-8529876.268920254},-8573946.2163864635,-8622152.8230475765,-8657750.1390791535,-8699207.0549055468,-8722488.901493283,-8808384.5314919353,-8849807.5192178134,-8875223.647542851,-8920363.0496787801,-9230772.418964643,-9277999.6948802788,null,null,{"$f":"((U269/2)+SUM(V269:AF269)+(AG269/2))/12","v":-8781034.7844307031},{"$f":"AG269","v":-9277999.6948802788},{"$f":"(AK269/AK272)*AL272","v":-9294528.3582061995},{"$f":"(AL269/AL272)*AM272","v":-9311473.7031571157},-9330009.6358221583,-9343697.1674432103,-9359637.7750379443,-9368589.8828621246,-9401617.6299729962,-9417545.1918665245,-9427317.9528192058,-9444674.5140145179,-9564030.0871650912,-9582189.4571551755,null,null,{"$f":"'190_255_282 FORECAST'!T29","v":24034.987486579666},{"$f":"((AK269/2)+SUM(AL269:AV269)+(AW269/2))/12+AZ269","v":-9367066.385378819}]
[255,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S268","v":-257559818.18000001},{"$f":"'Rate Base'!T268","v":-257559818.18000001},{"$f":"'Rate Base'!U268","v":-257559818.18000001},{"$f":"'Rate Base'!V268","v":-257559818.18000001},{"$f":"'Rate Base'!W268","v":-257559818.18000001},{"$f":"'Rate Base'!X268","v":-257559818.18000001},{"$f":"'Rate Base'!Y268","v":-257559818.18000001},{"$f":"'Rate Base'!Z268","v":-257559818.18000001},{"$f":"'Rate Base'!AA268","v":-257559818.18000001},{"$f":"'Rate Base'!AB268","v":-257559818.18000001},{"$f":"'Rate Base'!AC268","v":-257559818.18000001},{"$f":"'Rate Base'!AD268","v":-257559818.18000001},{"$f":"'Rate Base'!AE268","v":-257559818.18000001},null,{"$f":"((F270/2)+SUM(G270:Q270)+(R270/2))/12","v":-257559818.18000004},{"$f":"+R270","v":-257559818.18000001},-258864364.15573207,-260201797.26373434,-261664769.54938209,-262745075.55730632,-264003208.47939333,-264709765.08388534,-267316522.4320986,-268573625.70546734,-269344953.41184151,-270714842.28993261,-280135134.15289277,-281568385.74591452,null,null,{"$f":"((U270/2)+SUM(V270:AF270)+(AG270/2))/12","v":-266486513.33705196},{"$f":"AG270","v":-281568385.74591452},{"$f":"(AK270/AK272)*AL272","v":-282069996.99879968},{"$f":"(AL270/AL272)*AM272","v":-282584253.68996662},-283146781.47725153,-283562170.17202723,-284045935.13170218,-284317613.36321461,-285319938.19018829,-285803307.2394138,-286099890.62120092,-286626626.88748479,-290248825.33186823,-290799925.20925802,null,null,{"$f":"'190_255_282 FORECAST'!T30","v":729412.89616056799},-284271378.31889814]
[256,null,null,"General",null,{"$f":"'Rate Base'!S269","v":19238365.809999999},{"$f":"'Rate Base'!T269","v":19362449.170000002},{"$f":"'Rate Base'!U269","v":19489652.390000001},{"$f":"'Rate Base'!V269","v":18214641.460000001},{"$f":"'Rate Base'!W269","v":18315247.199999999},{"$f":"'Rate Base'!X269","v":18432363.809999999},{"$f":"'Rate Base'!Y269","v":18498267.710000001},{"$f":"'Rate Base'!Z269","v":18740603.43},{"$f":"'Rate Base'!AA269","v":18857624.449999999},{"$f":"'Rate Base'!AB269","v":18926183.329999998},{"$f":"'Rate Base'!AC269","v":18785706.600000001},{"$f":"'Rate Base'!AD269","v":19658589.780000001},{"$f":"'Rate Base'!AE269","v":19906632.43},null,{"$f":"((F271/2)+SUM(G271:Q271)+(R271/2))/12","v":18904485.704166666},{"$f":"+R271","v":19906632.43},20007459.948090516,20110829.291448675,20223901.47697613,20307397.632407635,20404637.915480692,20459247.220286079,20660721.816485774,20757882.518672682,20817497.940217726,20923375.769138411,21651464.058780752,21762239.151120879,null,null,{"$f":"((U271/2)+SUM(V271:AF271)+(AG271/2))/12","v":20596570.948212128},{"$f":"AG271","v":21762239.151120879},{"$f":"(AK271/AK272)*AL272","v":21801008.361724056},{"$f":"(AL271/AL272)*AM272","v":21840754.930105984},21884232.340411175,21916337.465041671,21953727.347139016,21974725.182640553,22052194.222830988,22089553.505264733,22112476.243787389,22153187.350490902,22433144.734877881,22475738.889389005,null,null,{"$f":"'190_255_282 FORECAST'!T31","v":-56375.852864682995},21971151.705849424]
[257,null,null,"Total",null,{"$f":"SUM(F268:F271)","v":-280738720.22000003},-281263275.94,-281801055.52000004,-282389314.19,-282823703.40000004,-283329596.50999999,-283613701.72000003,-284661874.42000002,-285167353.51000005,-285477503.06999999,-286028333.06,-289816216.40999997,-290392524.44,null,{"$f":"SUM(T268:T271)","v":-284328129.17333341},{"$f":"+R272","v":-290392524.44},{"$f":"U272+((G272-F272)/($R272-$F272))*$AH272","v":-291863368.7736302},{"$f":"V272+((H272-G272)/($R272-$F272))*$AH272","v":-293371292.56099284},-295020758.76351243,-296238777.90572804,-297657292.63332653,-298453918.27737325,-301392974.73540014,-302810328.55873686,-303679982.06838471,-305224498.95895475,-315845652.34529078,-317461609.17891598,{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)","v":-27069084.738915861},{"$f":"+AG272-U272","v":-27069084.73891598},{"$f":"SUM(AJ268:AJ271)","v":-300457159.36589903},{"$f":"AG272","v":-317461609.17891598},{"$f":"IF($R272-$F272=0,AK272+$AX272/12,AK272+((G272-F272)/($R272-$F272))*$AX272)","v":-318027163.84905881},{"$f":"IF($R272-$F272=0,AL272+$AX272/12,AL272+((H272-G272)/($R272-$F272))*$AX272)","v":-318606975.94790787},-319241212.5511623,-319709553.35273659,-320254986.75484222,-320561297.45206887,-321691394.68101764,-322236381.70357662,-322570772.36106622,-323164654.88187689,-327248596.84813511,-327869948.75676996,{"$f":"'190_255_282 FORECAST'!H32-'190_255_282 FORECAST'!G32","v":-10408339.577853918},{"$f":"+AW272-AK272","v":-10408339.577853978},{"$f":"SUM(AZ268:AZ271)","v":822395.56531728769},{"$f":"SUM(BA268:BA271)","v":-320509168.5472905}]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X272-U272","v":-4628234.323512435}]
[259,282100,"Accum Deferred Income Taxes - State"]
[260,null,null,"Production",null,{"$f":"'Rate Base'!S273","v":-700755.31},{"$f":"'Rate Base'!T273","v":-700755.31},{"$f":"'Rate Base'!U273","v":-700755.31},{"$f":"'Rate Base'!V273","v":-700755.31},{"$f":"'Rate Base'!W273","v":-700755.31},{"$f":"'Rate Base'!X273","v":-700755.31},{"$f":"'Rate Base'!Y273","v":-700755.31},{"$f":"'Rate Base'!Z273","v":-700755.31},{"$f":"'Rate Base'!AA273","v":-700755.31},{"$f":"'Rate Base'!AB273","v":-700755.31},{"$f":"'Rate Base'!AC273","v":-700755.31},{"$f":"'Rate Base'!AD273","v":-700755.31},{"$f":"'Rate Base'!AE273","v":-700755.31},null,{"$f":"((F275/2)+SUM(G275:Q275)+(R275/2))/12","v":-700755.31000000017},{"$f":"+R275","v":-700755.31},{"$f":"V$279*U275/U$279","v":-712884.1210042024},{"$f":"W$279*V275/V$279","v":-725317.88983916922},-600689.038732443,-610522.97622734925,-621970.80636462849,-628412.73336869932,-652100.3919615628,-663538.87843629264,-670240.23649772885,-656509.02597640292,-741830.9830782027,-766076.56750900508,null,null,{"$f":"((U275/2)+SUM(V275:AF275)+(AG275/2))/12","v":-668119.41835343197},{"$f":"AG275","v":-766076.56750900508},{"$f":"(AK275/AK279)*AL279","v":-770740.21922922239},{"$f":"(AL275/AL279)*AM279","v":-775521.13035034412},-727600.06408497039,-731381.31349999853,-735783.12112104055,-738260.10785482998,-747368.25454012735,-751766.46942747873,-754343.21005276998,-749063.41935059335,-781870.58337287372,-791193.25824176287,null,null,{"$f":"'190_255_282 FORECAST'!T35","v":0},{"$f":"((AK275/2)+SUM(AL275:AV275)+(AW275/2))/12+AZ275","v":-753527.73381330271}]
[261,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S274","v":0},{"$f":"'Rate Base'!T274","v":0},{"$f":"'Rate Base'!U274","v":0},{"$f":"'Rate Base'!V274","v":0},{"$f":"'Rate Base'!W274","v":0},{"$f":"'Rate Base'!X274","v":0},{"$f":"'Rate Base'!Y274","v":0},{"$f":"'Rate Base'!Z274","v":0},{"$f":"'Rate Base'!AA274","v":0},{"$f":"'Rate Base'!AB274","v":0},{"$f":"'Rate Base'!AC274","v":0},{"$f":"'Rate Base'!AD274","v":0},{"$f":"'Rate Base'!AE274","v":0},null,{"$f":"((F276/2)+SUM(G276:Q276)+(R276/2))/12","v":0},{"$f":"+R276","v":0},{"$f":"V$279*U276/U$279","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U276/2)+SUM(V276:AF276)+(AG276/2))/12","v":0},{"$f":"AG276","v":0},{"$f":"(AK276/AK279)*AL279","v":0},{"$f":"(AL276/AL279)*AM279","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"'190_255_282 FORECAST'!T36","v":0},{"$f":"((AK276/2)+SUM(AL276:AV276)+(AW276/2))/12+AZ276","v":0}]
[262,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S275","v":-64071192.340000004},{"$f":"'Rate Base'!T275","v":-64071192.340000004},{"$f":"'Rate Base'!U275","v":-64071192.340000004},{"$f":"'Rate Base'!V275","v":-64071192.340000004},{"$f":"'Rate Base'!W275","v":-64071192.340000004},{"$f":"'Rate Base'!X275","v":-64071192.340000004},{"$f":"'Rate Base'!Y275","v":-64071192.340000004},{"$f":"'Rate Base'!Z275","v":-64071192.340000004},{"$f":"'Rate Base'!AA275","v":-64071192.340000004},{"$f":"'Rate Base'!AB275","v":-64071192.340000004},{"$f":"'Rate Base'!AC275","v":-64071192.340000004},{"$f":"'Rate Base'!AD275","v":-64071192.340000004},{"$f":"'Rate Base'!AE275","v":-64071192.340000004},null,{"$f":"((F277/2)+SUM(G277:Q277)+(R277/2))/12","v":-64071192.340000011},{"$f":"+R277","v":-64071192.340000004},-65180149.163610451,-66316988.775337771,-54921971.175867446,-55821103.9996996,-56867797.640310429,-57456793.45415315,-59622594.423663624,-60668433.758082516,-61281149.773453839,-60025682.968110755,-67826807.620729715,-70043620.652744621,null,null,{"$f":"((U277/2)+SUM(V277:AF277)+(AG277/2))/12","v":-61087239.937449284},{"$f":"AG277","v":-70043620.652744621},{"$f":"(AK277/AK279)*AL279","v":-70470025.878803924},{"$f":"(AL277/AL279)*AM279","v":-70907152.321701437},-66525651.660897814,-66871377.415806159,-67273841.812018096,-67500316.718707353,-68333089.313944086,-68735225.220698953,-68970820.787164703,-68488080.976610705,-71487693.089719713,-72340080.344049439,null,null,{"$f":"'190_255_282 FORECAST'!T37","v":0},-68896260.474539146]
[263,null,null,"General",null,{"$f":"'Rate Base'!S276","v":-1425488.6},{"$f":"'Rate Base'!T276","v":-1549571.96},{"$f":"'Rate Base'!U276","v":-1676775.18},{"$f":"'Rate Base'!V276","v":-401764.25},{"$f":"'Rate Base'!W276","v":-502369.99},{"$f":"'Rate Base'!X276","v":-619486.6},{"$f":"'Rate Base'!Y276","v":-685390.5},{"$f":"'Rate Base'!Z276","v":-927726.23},{"$f":"'Rate Base'!AA276","v":-1044747.25},{"$f":"'Rate Base'!AB276","v":-1113305.25},{"$f":"'Rate Base'!AC276","v":-972828.6},{"$f":"'Rate Base'!AD276","v":-1845711.78},{"$f":"'Rate Base'!AE276","v":-2093755.35},null,{"$f":"((F278/2)+SUM(G278:Q278)+(R278/2))/12","v":-1091608.2970833334},{"$f":"+R278","v":-2093755.35},-2129994.4802167765,-2167144.7802535682,-1794771.8277474195,-1824154.2083697305,-1858358.6664077579,-1877606.2110736452,-1948381.5033904188,-1982558.0439183358,-2002580.7310006467,-1961553.8631614256,-2216483.5106504522,-2288925.8045459767,null,null,{"$f":"((U278/2)+SUM(V278:AF278)+(AG278/2))/12","v":-1996244.0336219305},{"$f":"AG278","v":-2288925.8045459767},{"$f":"(AK278/AK279)*AL279","v":-2302860.1202770146},{"$f":"(AL278/AL279)*AM279","v":-2317144.7901109448},{"$f":"(AM278/AM279)*AN279","v":-2173963.5862884135},{"$f":"(AN278/AN279)*AO279","v":-2185261.4117624718},{"$f":"(AO278/AO279)*AP279","v":-2198413.3752577286},{"$f":"(AP278/AP279)*AQ279","v":-2205814.2527847942},{"$f":"(AQ278/AQ279)*AR279","v":-2233028.0756110903},{"$f":"(AR278/AR279)*AS279","v":-2246169.304538548},{"$f":"(AS278/AS279)*AT279","v":-2253868.2322423793},{"$f":"(AT278/AT279)*AU279","v":-2238092.9824914173},{"$f":"(AU278/AU279)*AV279","v":-2336116.0359164099},{"$f":"(AV278/AV279)*AW279","v":-2363970.8378772358},null,null,{"$f":"'190_255_282 FORECAST'!T38","v":0},-2251431.7073744019]
[264,null,null,"Total",null,{"$f":"SUM(F275:F278)","v":-66197436.250000007},-66321519.610000007,-66448722.830000006,-65173711.900000006,-65274317.640000008,-65391434.250000007,-65457338.150000006,-65699673.880000003,-65816694.900000006,-65885252.900000006,-65744776.250000007,-66617659.430000007,-66865703.000000007,null,{"$f":"SUM(T275:T278)","v":-65863555.947083347},{"$f":"+R279","v":-66865703.000000007},{"$f":"U279+((G279-F279)/($R279-$F279))*$AH279","v":-68023027.764831439},{"$f":"V279+((H279-G279)/($R279-$F279))*$AH279","v":-69209451.445430517},-57317432.042347319,-58255781.18429669,-59348127.113082826,-59962812.398595504,-62223076.319015615,-63314530.680437148,-63953970.740952216,-62643745.857248582,-70785122.114458367,-73098623.0247996,{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)","v":-6232920.0247995928},{"$f":"+AG279-U279","v":-6232920.0247995928},{"$f":"SUM(AJ275:AJ278)","v":-63751603.389424644},{"$f":"AG279","v":-73098623.0247996},{"$f":"IF($R279-$F279=0,AK279+$AX279/12,AK279+((G279-F279)/($R279-$F279))*$AX279)","v":-73543626.218310162},{"$f":"IF($R279-$F279=0,AL279+$AX279/12,AL279+((H279-G279)/($R279-$F279))*$AX279)","v":-73999818.242162719},{"$f":"IF($R279-$F279=0,AM279+$AX279/12,AM279+((I279-H279)/($R279-$F279))*$AX279)","v":-69427215.311271191},{"$f":"IF($R279-$F279=0,AN279+$AX279/12,AN279+((J279-I279)/($R279-$F279))*$AX279)","v":-69788020.141068622},{"$f":"IF($R279-$F279=0,AO279+$AX279/12,AO279+((K279-J279)/($R279-$F279))*$AX279)","v":-70208038.308396861},{"$f":"IF($R279-$F279=0,AP279+$AX279/12,AP279+((L279-K279)/($R279-$F279))*$AX279)","v":-70444391.07934697},{"$f":"IF($R279-$F279=0,AQ279+$AX279/12,AQ279+((M279-L279)/($R279-$F279))*$AX279)","v":-71313485.644095302},{"$f":"IF($R279-$F279=0,AR279+$AX279/12,AR279+((N279-M279)/($R279-$F279))*$AX279)","v":-71733160.994664982},{"$f":"IF($R279-$F279=0,AS279+$AX279/12,AS279+((O279-N279)/($R279-$F279))*$AX279)","v":-71979032.229459852},{"$f":"IF($R279-$F279=0,AT279+$AX279/12,AT279+((P279-O279)/($R279-$F279))*$AX279)","v":-71475237.378452718},{"$f":"IF($R279-$F279=0,AU279+$AX279/12,AU279+((Q279-P279)/($R279-$F279))*$AX279)","v":-74605679.709008992},{"$f":"IF($R279-$F279=0,AV279+$AX279/12,AV279+((R279-Q279)/($R279-$F279))*$AX279)","v":-75495244.44016844},{"$f":"'190_255_282 FORECAST'!H39-'190_255_282 FORECAST'!G39","v":-2396621.415368855},{"$f":"+AW279-AK279","v":-2396621.4153688401},{"$f":"SUM(AZ275:AZ278)","v":0},{"$f":"SUM(BA275:BA278)","v":-71901219.915726855}]
[265]
[266,"186007","Deferred Pension Asset"]
[267,null,"General",null,null,{"$f":"'Rate Base'!S280","v":135902646.68000001},{"$f":"'Rate Base'!T280","v":136985423.84},{"$f":"'Rate Base'!U280","v":138068199},{"$f":"'Rate Base'!V280","v":139909797.91},{"$f":"'Rate Base'!W280","v":141240240.99000001},{"$f":"'Rate Base'!X280","v":142587533.05000001},{"$f":"'Rate Base'!Y280","v":143856701.21000001},{"$f":"'Rate Base'!Z280","v":145063651.12},{"$f":"'Rate Base'!AA280","v":146399670.28},{"$f":"'Rate Base'!AB280","v":147756775.84},{"$f":"'Rate Base'!AC280","v":149096384.34999999},{"$f":"'Rate Base'!AD280","v":156225056.22999999},{"$f":"'Rate Base'!AE280","v":158620260.49000001},null,{"$f":"((F282/2)+SUM(G282:Q282)+(R282/2))/12","v":144537573.95041665},{"$f":"+R282","v":158620260.49000001},{"$f":"(U282/U283)*V283","v":158620260.49000001},{"$f":"(V282/V283)*W283","v":158620260.49000001},{"$f":"(W282/W283)*X283","v":158620260.49000001},{"$f":"(X282/X283)*Y283","v":158620260.49000001},{"$f":"(Y282/Y283)*Z283","v":158620260.49000001},{"$f":"(Z282/Z283)*AA283","v":158620260.49000001},{"$f":"(AA282/AA283)*AB283","v":158620260.49000001},{"$f":"(AB282/AB283)*AC283","v":158620260.49000001},{"$f":"(AC282/AC283)*AD283","v":158620260.49000001},{"$f":"(AD282/AD283)*AE283","v":158620260.49000001},{"$f":"(AE282/AE283)*AF283","v":158620260.49000001},{"$f":"(AF282/AF283)*AG283","v":158620260.49000001},{"$f":"+AH279+AH272+AH244+AH237","v":-33302004.763715453},null,{"$f":"((U282/2)+SUM(V282:AF282)+(AG282/2))/12","v":158620260.49000001},{"$f":"AG282","v":158620260.49000001},{"$f":"(AK282/AK283)*AL283","v":158620260.49000001},{"$f":"(AL282/AL283)*AM283","v":158620260.49000001},158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,158620260.49000001,null,null,null,{"$f":"((AK282/2)+SUM(AL282:AV282)+(AW282/2))/12","v":158620260.49000001}]
[268,null,"Total",null,null,{"$f":"SUM(F282)","v":135902646.68000001},136985423.84,138068199,139909797.91,141240240.99000001,142587533.05000001,143856701.21000001,145063651.12,146399670.28,147756775.84,149096384.34999999,{"$f":"SUM(Q281:Q282)","v":156225056.22999999},{"$f":"SUM(R281:R282)","v":158620260.49000001},null,{"$f":"+T282","v":144537573.95041665},{"$f":"+R283","v":158620260.49000001},{"$f":"IF($R283-$F283=0,U283+$AH283/12,U283+((G283-F283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,V283+$AH283/12,V283+((H283-G283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,W283+$AH283/12,W283+((I283-H283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,X283+$AH283/12,X283+((J283-I283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,Y283+$AH283/12,Y283+((K283-J283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,Z283+$AH283/12,Z283+((L283-K283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AA283+$AH283/12,AA283+((M283-L283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AB283+$AH283/12,AB283+((N283-M283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AC283+$AH283/12,AC283+((O283-N283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AD283+$AH283/12,AD283+((P283-O283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AE283+$AH283/12,AE283+((Q283-P283)/($R283-$F283))*$AH283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AF283+$AH283/12,AF283+((R283-Q283)/($R283-$F283))*$AH283)","v":158620260.49000001},null,{"$f":"+AG283-U283","v":0},{"$f":"+AJ282","v":158620260.49000001},{"$f":"AG283","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AK283+$AX283/12,AK283+((G283-F283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AL283+$AX283/12,AL283+((H283-G283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AM283+$AX283/12,AM283+((I283-H283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AN283+$AX283/12,AN283+((J283-I283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AO283+$AX283/12,AO283+((K283-J283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AP283+$AX283/12,AP283+((L283-K283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AQ283+$AX283/12,AQ283+((M283-L283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AR283+$AX283/12,AR283+((N283-M283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AS283+$AX283/12,AS283+((O283-N283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AT283+$AX283/12,AT283+((P283-O283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AU283+$AX283/12,AU283+((Q283-P283)/($R283-$F283))*$AX283)","v":158620260.49000001},{"$f":"IF($R283-$F283=0,AV283+$AX283/12,AV283+((R283-Q283)/($R283-$F283))*$AX283)","v":158620260.49000001},null,{"$f":"+AW283-AK283","v":0},null,{"$f":"+BA282","v":158620260.49000001}]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X283-U283","v":0},null,null,null,null,null,null,null,null,{"$f":"AG283-U283","v":0}]
[270,"System Working Capital (W/O WC Cash)"]
[271,null,"Production",null,null,{"$f":"F225+F233+F240+F261+F268+F275","v":10301762.530000003},-2759475.1499999962,-11622803.970000001,-21885970.449999996,-31186654.539999999,-32147208.909999996,-27728337.969999995,-21197466.049999997,-12691311.629999997,1895037.3600000017,13977989.409999998,10591160.869999992,3165625.6199999922,null,{"$f":"T225+T233+T240+T261+T268+T275","v":10232816.276249992},{"$f":"H225+H233+H240+H261+H268+H275","v":-11622803.970000001},{"$f":"V225+V233+V240+V261+V268+V275","v":-12674364.628072601},-21109745.182159871,-32186394.566791348,{"$f":"Y225+Y233+Y240+Y261+Y268+Y275","v":-41147529.617977582},-41712687.27087301,-37071645.645649418,-29721831.040256977,-20820603.261160724,-5994772.2857158845,6276897.7955417652,5846973.384707639,-1024709.826751115,null,{"$f":"AI225+AI233+AI240+AI261+AI268+AI275","v":0},{"$f":"AJ225+AJ233+AJ240+AJ261+AJ268+AJ275","v":-19103770.368481964},{"$f":"AG286","v":-1024709.826751115},{"$f":"AL225+AL233+AL240+AL261+AL268+AL275","v":-1115557.4430062482},-1208694.9852405044,-1257424.2125848019,-1332575.1618078763,-1420094.6863621986,-1469249.8664875869,-1650571.7082275567,-1738019.6169886265,-1791553.6108863768,-1876774.620219185,-2531927.1173526845,-2635936.6079876996,null,{"$f":"AY225+AY233+AY240+AY261+AY268+AY275","v":0},null,{"$f":"BA225+BA233+BA240+BA261+BA268+BA275","v":-1476573.6526762638}]
[272,null,"Distribution - Wyoming",null,null,{"$f":"F220+F234+F241+F247+F252+F262+F269+F276","v":-8036274.8500000006},-8051074.9773689471,-8072004.4992646407,-8042429.5343812648,-7931409.0453667538,-7938892.7109966259,-7940623.6855878392,-7905408.9990045289,-7945996.7289088974,-7943581.4710108172,-7905623.7898000637,-7902283.3412845926,-7882063.0664203214,null,{"$f":"T220+T234+T241+T247+T252+T262+T269+T276","v":-7961541.4784320947},{"$f":"H220+H234+H241+H247+H252+H262+H269+H276","v":-8072004.4992646407},{"$f":"V220+V234+V241+V247+V252+V262+V269+V276","v":-7925049.3453405751},-7969119.2928067846,-8017325.8994678976,{"$f":"Y220+Y234+Y241+Y247+Y252+Y262+Y269+Y276","v":-8052923.2154994747},-8094380.131325868,-8117661.9779136041,-8203557.6079122564,-8244980.5956381345,-8270396.7239631722,-8315536.1260991013,-8625945.4953849651,-8673172.7713006008,null,{"$f":"AI220+AI234+AI241+AI247+AI252+AI262+AI269+AI276","v":0},{"$f":"AJ220+AJ234+AJ241+AJ247+AJ252+AJ262+AJ269+AJ276","v":-8176207.8608510243},{"$f":"AG287","v":-8673172.7713006008},{"$f":"AL220+AL234+AL241+AL247+AL252+AL262+AL269+AL276","v":-8689701.4346265215},-8706646.7795774378,-8725182.7122424804,-8738870.2438635323,-8754810.8514582664,-8763762.9592824467,-8796790.7063933183,-8812718.2682868466,-8822491.0292395279,-8839847.5904348399,-8959203.1635854132,-8977362.5335754976,null,{"$f":"AY220+AY234+AY241+AY247+AY252+AY262+AY269+AY276","v":0},null,{"$f":"BA220+BA234+BA241+BA247+BA252+BA262+BA269+BA276","v":-8762239.461799141}]
[273,null,"Distribution - Utah",null,null,-305082888.49000001,-305650787.76263106,-306365577.05073535,-305385956.87561876,-301495567.17463326,-301619972.97900343,-301690436.89441216,-300395352.67099547,-301582159.82109112,-301409563.49898922,-300572140.20019996,-300567601.8787154,-299885861.03357971,null,{"$f":"T221+T235+T242+T248+T253+T263+T270+T277","v":-302434957.63073462},{"$f":"H221+H235+H242+H248+H253+H263+H270+H277","v":-306365577.05073535},{"$f":"V221+V235+V242+V248+V253+V263+V270+V277","v":-302299363.83292216},-304773636.55265176,-294841591.2388292,-296821030.07058561,-299125856.63328344,-300421409.05161816,-305193967.36934191,-307496909.97712952,-308880953.69887501,-308995375.77162302,-326216792.28720212,-329866856.91223884,null,{"$f":"AI221+AI235+AI242+AI248+AI253+AI263+AI270+AI277","v":0},{"$f":"AJ221+AJ235+AJ242+AJ248+AJ253+AJ263+AJ270+AJ277","v":-305828603.78808093},{"$f":"AG288","v":-329866856.91223884},-330794873.39118326,-331746256.52524769,-327927283.65172899,-328688398.10141307,-329574627.45729995,-330072780.59550166,-331907878.01771206,-332793382.97369242,-333325561.92194527,-333369558.37767518,-339991368.93516761,-341394856.06688714,null,{"$f":"AY221+AY235+AY242+AY248+AY253+AY263+AY270+AY277","v":0},null,{"$f":"BA221+BA235+BA242+BA248+BA253+BA263+BA270+BA277","v":-331422489.30701697}]
[274,null,"General",null,null,{"$f":"F229+F236+F243+F257+F264+F271+F278+F282","v":216008853.55000001},221249448.94,220040412.12,221209173,221864925.67000002,222577334.08000004,223368720.06999999,223904884.50999999,224269924.65000001,226241448.79000002,226751651.63999999,225486178.57999998,195360323.28,null,{"$f":"T229+T236+T243+T257+T264+T271+T278+T282","v":221887390.87208331},{"$f":"H229+H236+H243+H257+H264+H271+H278+H282","v":220040412.12},{"$f":"V229+V236+V243+V257+V264+V271+V278+V282","v":202028131.97787374},201758718.34119511,202175068.83922872,{"$f":"Y229+Y236+Y243+Y257+Y264+Y271+Y278+Y282","v":201981342.8340379},201954135.47907296,202030041.56921244,202397823.00309539,201961897.24475437,203609597.6792171,203340470.295977,195610845.7381303,197020759.54657492,null,{"$f":"AI229+AI236+AI243+AI257+AI264+AI271+AI278+AI282","v":0},{"$f":"AJ229+AJ236+AJ243+AJ257+AJ264+AJ271+AJ278+AJ282","v":201253217.86792356},{"$f":"AG289","v":197020759.54657492},{"$f":"AL229+AL236+AL243+AL257+AL264+AL271+AL278+AL282","v":203648814.75144705},203338643.96999505,203456207.94412276,203229175.46327922,203163170.20188129,203217311.48985577,203504648.83721989,203029956.97072619,204653288.48154503,204293742.75799948,196272893.88896149,{"$f":"AW229+AW236+AW243+AW257+AW264+AW271+AW278+AW282","v":197659214.25151178},null,{"$f":"AY229+AY236+AY243+AY257+AY264+AY271+AY278+AY282","v":0},null,{"$f":"BA229+BA236+BA243+BA257+BA264+BA271+BA278+BA282","v":202372610.95180836}]
[275]
[276]
[{"$f":"A291+1","v":277},null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F283+F279+F272+F265+F258+F254+F249+F244+F237+F230+F222+F226","v":-86808547.260000065},-95211888.950000018,-106019973.40000005,-114105183.86000003,-118748705.09000005,-119128740.51999998,-113990678.47999999,-105593343.20999999,-97949543.530000031,-81216658.819999993,-67748122.940000027,-72392545.769999981,-109241975.19999996,null,{"$f":"+T283+T279+T272+T265+T258+T254+T249+T244+T237+T230+T222+T226","v":-78276291.96083343},{"$f":"+H283+H279+H272+H265+H258+H254+H249+H244+H237+H230+H222+H226","v":-106019973.40000005},{"$f":"+V283+V279+V272+V265+V258+V254+V249+V244+V237+V230+V222+V226","v":-120870645.82846162},-132093782.68642335,-132870242.86585972,{"$f":"+Y283+Y279+Y272+Y265+Y258+Y254+Y249+Y244+Y237+Y230+Y222+Y226","v":-144040140.07002473},-146978788.55640933,-143580675.10596874,-140721533.01441574,-134600596.58917397,-119536525.0293369,-107693543.80620331,-133384918.65974915,-142543979.96371552,null,{"$f":"+AI283+AI279+AI272+AI265+AI258+AI254+AI249+AI244+AI237+AI230+AI222+AI226","v":-33302004.763715573},{"$f":"+AJ283+AJ279+AJ272+AJ265+AJ258+AJ254+AJ249+AJ244+AJ237+AJ230+AJ222+AJ226","v":-131855364.14949031},{"$f":"AG292","v":-142543979.96371552},{"$f":"+AL283+AL279+AL272+AL265+AL258+AL254+AL249+AL244+AL237+AL230+AL222+AL226","v":-136951317.51736897},-138322954.32007056,-134453682.63243347,-135530668.04380521,-136586362.79323909,-137088481.9314158,-138850591.59511292,-140314163.88824156,-139286318.08052605,-139792437.8303296,-155209605.32714409,-155348940.95693836,null,{"$f":"+AY283+AY279+AY272+AY265+AY258+AY254+AY249+AY244+AY237+AY230+AY222+AY226","v":-12804960.993222818},null,{"$f":"+BA283+BA279+BA272+BA265+BA258+BA254+BA249+BA244+BA237+BA230+BA222+BA226","v":-139288691.469684}]
[278]
[279,"RATE BASE (W/O Working Cap. Cash)"]
[280,null,"Production",null,null,{"$f":"F208+F286","v":12158940.230000002},-719594.02999999514,-9289259.9499999974,-20199453.059999995,-29513031.219999995,-30531498.119999997,-26171046.52,-19670558.489999998,-11181734.100000003,3344297.9399999962,15370258.370000003,11922478.54999999,4435908.4399999976,null,{"$f":"T208+T286","v":11872785.497916667},{"$f":"H208+H286","v":-9289259.9499999974},{"$f":"V208+V286","v":-11525763.059962571},-20082824.865939815,-31281155.502461269,{"$f":"Y208+Y286","v":-40363971.805537477},-41050810.710322879,-36531450.336989261,-29303316.983486798,-20523770.456280518,-5819620.7327256547,6330368.0966420202,5778762.4339179192,-1214602.0294308099,null,{"$f":"AI208+AI286","v":-2444069.8826796981},-18733057.258481931,{"$f":"AG295","v":-1214602.0294308099},{"$f":"AL208+AL286","v":-1366200.964590884},-1520026.4785727377,-1631076.7800594128,-1766935.541682347,-1915181.9501306582,-2025159.1265042911,-2267155.5417592139,-2415342.0641099252,-2529973.8561080275,-2675962.4795226348,-3391789.3087739693,-3556630.8433470996,null,{"$f":"AY208+AY286","v":-730802.03267970541},null,{"$f":"BA208+BA286","v":-2199920.0276761772}]
[281,null,"Distribution - Wyoming",null,null,59869410.18999999,57048442.112631053,58099051.260735348,58378435.655618727,58485615.094633259,58394068.829003364,57441130.914412156,57638178.420995452,58892671.861091122,59395541.188989177,59490186.570199937,59480190.798715405,59622689.253579669,null,{"$f":"T209+T287","v":58540796.869067892},{"$f":"H209+H287","v":58099051.260735348},{"$f":"V209+V287","v":60316435.415537991},61786844.902256139,61878599.127812117,62123065.600135386,60532989.776248679,60930808.158746779,63448953.555861324,62972213.314080529,62772886.9969154,75753144.080739871,75286432.987978563,67552872.984826997,null,3416564.5761276037,71225973.907608584,{"$f":"AG296","v":67552872.984826997},67929546.777802169,69066857.875923648,69015678.519723982,69000584.599573404,68641006.441226378,68782591.133615926,69873433.483463183,69499607.550634176,69307188.648658335,73546488.526454628,73340092.233908877,71282228.533276588,null,{"$f":"AY209+AY287","v":4033545.3107244968},null,{"$f":"BA209+BA287","v":76675717.309381723}]
[282,null,"Distribution - Utah",null,null,2062974321.9095724,2069577351.4369416,2070238093.3888369,2079812101.433953,2099985234.114939,2124600477.1705685,2131840017.4751596,2142874326.1985762,2150052047.9784799,2165399122.6905828,2237973980.9493723,2252390640.0808563,2449396655.6659918,null,{"$f":"T210+T288","v":2148410740.1421709},{"$f":"H210+H288","v":2070238093.3888369},{"$f":"V210+V288","v":2609985297.4798598},2599163938.3191843,2612857910.2590647,2609795937.0636253,2575958476.2296171,2580478295.2048378,2649492201.6140709,2630112138.7749324,2619743491.8991017,2871382146.3105516,2834903539.3544874,2652813650.4422121,null,430812640.46487904,2657069565.3778219,{"$f":"AG297","v":2652813650.4422121},2499140675.9486995,2541480831.9952822,2547238913.9101806,2550416450.0722432,2543949065.5489359,2553293740.0763636,2596599128.81352,2589071573.7791553,2588630410.861598,2671899798.859108,2666209511.5342622,2817442596.4539099,null,{"$f":"AY210+AY288","v":176156945.1663456},null,{"$f":"BA210+BA288","v":2752669015.3760266}]
[283,null,"General",null,null,135486323.24000001,141726866.19999996,141582379.41000003,158239406.84000003,159012943.76999998,159241508.59000009,159573692.81000003,160303991.85999998,160562831.24000001,162359489.30000004,162473035.74000004,169304813.87,145733342.43000001,null,{"$f":"T211+T289","v":156249232.70541656},{"$f":"H211+H289","v":141582379.41000003},{"$f":"V211+V289","v":148007868.63064888},131131968.89320716,150868274.29338557,152267494.85615382,146900184.84883991,151083446.5100064,148263159.06157115,148459430.74749801,149097040.7291553,147629199.23269662,151537103.08564022,154410195.67729789,null,-208833580.48927703,371639105.06270933,{"$f":"AG298","v":154410195.67729789},157174873.488922,141717098.19585252,166725349.99131805,166248379.50072932,166290434.56575456,172543367.61147523,171383557.3289434,170473308.54504374,171751613.0213154,169949477.68226454,166127528.31619716,169224662.16369519,null,{"$f":"AY211+AY289","v":14176011.781460434},null,{"$f":"BA211+BA289","v":386482141.71218723}]
[284]
[285]
[286,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F214+F292","v":2270488995.569572},2267633065.7195725,2260630264.1095724,2276230490.8695717,2287970761.759572,2311704556.4695721,2322683794.6795721,2341145937.9895716,2358325816.9795709,2390498451.1195717,2475307461.6295724,2493098123.299572,2659188595.7895718,null,{"$f":"T214+T292","v":2375073555.214572},{"$f":"H214+H292","v":2260630264.1095724},{"$f":"V214+V292","v":2806783838.466084},2771999927.2487078,2794323628.1778011,{"$f":"Y214+Y292","v":2783822525.7143774},2299760492.6431623,2312694685.4036021,2831900997.2480168,2821020012.3802304,2825793798.8924465,3101094857.7206302,3067505837.8620243,2873562117.0749063,null,{"$f":"AI214+AI292","v":616153854.76533377},{"$f":"AJ214+AJ292","v":3081201587.0896578},{"$f":"AG301","v":2873562117.0749063},{"$f":"AL214+AL292","v":2790242553.5262918},2789539711.4643312,2754865946.0683589,2783898478.6308641,2836036167.4691935,2818532127.0379887,2835588964.0841675,2826629147.8107233,2827159238.6754642,2912719802.5883045,2902285342.7755942,3054392856.3075347,null,{"$f":"AY214+AY292","v":180830739.23262823},null,{"$f":"BA214+BA292","v":3213626954.3699193}]

{"sheet":"101_106 PROJECTION","index":10,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7],[63,9,63,11]]}
[null,null,null,null,null,null,"2022 Actual",null,null,"2023 Forecast",null,null,null,null,null,"2024 Forecast"]
[null,null,null,null,null,null,null,null,null,"Year End ",null,"2022-12-01","Capital Expenditures",null,null,"Year End ",null,"2023-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"12 Mos Dec-2022","Retirements","106/107 to close","Remaining in 107","2023 Net Additions",null,"Capital Increase","Retirements","107 to close","Remaining in 107","2024 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2023-12-31",null,null,"at year-end",null,null,"2024-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,"2022-12-01",null,null,{"$f":"-T60","v":-0.37720993729392205},null,null,null,null,null,{"$f":"-T60","v":-0.37720993729392205}]
[null,"302","Franchises & Consents",null,null,null,0,-2482218.8799352008,null,null,null,{"$f":"-H6","v":2482218.8799352008},{"$f":"$M$5*J6","v":0},{"$f":"SUM(J6:M6)","v":2482218.8799352008},null,null,null,{"$f":"-M6","v":0},{"$f":"$S$5*P6","v":0},{"$f":"SUM(P6:S6)","v":0}]
[null,"325","Land & Land Rights",null,null,null,0,0,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,-1.2756779676669457E-9,null,null,null,1.2756779676669457E-9,0,1.2756779676669457E-9,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,364,"LNG Plant",null,null,null,null,-158181202.19999999,null,{"$f":"G64","v":3426093.43},null,158181202.19999999,-1292356.4878934184,160314939.14210656,null,{"$f":"H64","v":0},null,1292356.4878934184,0,1292356.4878934184]
[null,364.1,"LNG Plant - Land",null,null,null,null,-14458145.210000001,null,null,null,14458145.210000001,0,14458145.210000001,null,null,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,0,-615833.35685760085,null,{"$f":"G65","v":0},null,615833.35685760085,0,615833.35685760085,null,{"$f":"H65","v":1000000},null,0,-377209.93729392206,{"$f":"SUM(P16:S16)","v":622790.06270607794}]
[null,"375","Structures & Improvements",null,null,null,null,-649822.3032790455,null,0,{"$f":"G17","v":0},649822.3032790455,0,649822.3032790455,null,0,{"$f":"K17","v":0},0,{"$f":"$S$5*P17","v":0},{"$f":"SUM(P17:S17)","v":0}]
[null,"376","Mains",null,null,null,-235809.54,-269525642.53503311,{"$f":"-2816042-2505","v":-2818547},{"$f":"G66","v":191732186.92879993},{"$f":"G18","v":-235809.54},{"$f":"-H18","v":269525642.53503311},{"$f":"$M$5*J18","v":-72323286.20863916},388698733.71519387,null,{"$f":"H66","v":196410785.05132002},{"$f":"K18","v":-235809.54},{"$f":"-M18","v":72323286.20863916},-74088099.91305843,194410161.80690077]
[null,"377","Compressor Station Equipment",null,null,null,null,-40608.093068823844,null,{"$f":"G67","v":0},{"$f":"G19","v":0},40608.093068823844,0,40608.093068823844,null,{"$f":"H67","v":250000},{"$f":"K19","v":0},0,-94302.484323480516,155697.51567651948]
[null,"378","Measuring & Regulation Station Equip",null,null,null,null,-10765683.271056866,null,{"$f":"G68","v":22612164.550000001},0,{"$f":"-H20","v":10765683.271056866},{"$f":"$M$5*J20","v":-8529533.1719853468},24848314.649071518,null,{"$f":"H68","v":24099999.999000002},0,8529533.1719853468,-9090759.4884063117,23538773.682579037]
[null,"380","Services",null,null,null,-206105.1,-60373107.62259268,null,{"$f":"G69","v":25493464.940000001},-206105.1,60373107.62259268,-9616388.3114222009,76044079.151170477,null,{"$f":"H69","v":26653113.941600002},-206105.1,9616388.3114222009,-10053819.438598696,26009577.714423504]
[null,"381...2","Meters & Meter Installation",null,null,null,-490480.74,-66298209.339430012,null,{"$f":"G70","v":26399688.859999999},-490480.74,66298209.339430012,-9958224.9794596527,82249192.479970351,null,{"$f":"H70","v":32001411.90784999},{"$f":"K22","v":-490480.74},9958224.9794596527,-12071250.579077065,29397905.568232581]
[null,"383...4","House Regulators & Reg Installations",null,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"387","Other Equipment",null,null,null,null,-1084960.3587856502,null,0,0,1084960.3587856502,0,1084960.3587856502,null,0,0,0,0,0]
[null,"388","Other Equipment",null,null,null,-60202.5,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"389","Land & Land Rights",null,null,null,null,-192596.81571123851,null,0,0,192596.81571123851,0,192596.81571123851,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,null,-2952423.0797049822,null,{"$f":"G71","v":2740000.88},0,2952423.0797049822,-1033555.5601300912,4658868.3995748907,null,{"$f":"H71","v":2000000},0,1033555.5601300912,-754419.87458784413,{"$f":"SUM(P27:S27)","v":2279135.6855422473}]
[null,"391","Office Furniture & Equipment",null,null,null,-995559.85,-3540311.2601126949,null,{"$f":"G72","v":10164599.527000001},-995559.85,3540311.2601126949,-3834187.9501975002,8875162.9869151972,null,{"$f":"H72","v":10650000.43999999},{"$f":"K28","v":-995559.85},3834187.9501975002,-4017285.9981526383,9471342.5420448538]
[null,"392","Transportation Equipment",null,null,null,-292956.51,-11687942.458065107,null,{"$f":"G73","v":10075440.6266999},-292956.51,11687942.458065107,-3800556.3270061039,17669870.247758903,null,{"$f":"H73","v":8000000},{"$f":"K29","v":-292956.51},3800556.3270061039,-3017679.4983513765,8489920.3186547272]
[null,"393","Stores Equipment",null,null,null,null,0,null,0,0,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-1091191.76,-8589409.3709603194,null,{"$f":"G74","v":5183874.59},-1091191.76,8589409.3709603194,-1955409.0090334557,{"$f":"SUM(J31:M31)","v":10726683.191926863},null,{"$f":"H74","v":6250000},{"$f":"K31","v":-1091191.76},1955409.0090334557,-2357562.108087013,4756655.1409464423]
[null,"395","Laboratory Equipment",null,null,null,null,0,null,0,0,0,0,{"$f":"SUM(J32:M32)","v":0},null,0,{"$f":"K32","v":0},0,0,0]
[null,"396","Power Operated Equipment",null,null,null,-216336.87,-9815.7430910474632,null,0,-216336.87,9815.7430910474632,0,-206521.12690895254,null,0,{"$f":"K33","v":-216336.87},0,0,-216336.87]
[null,"397","Communication Equipment",null,null,null,null,-245897.39827532979,null,{"$f":"G75","v":2593131.713},0,245897.39827532979,-978155.05085561064,1860874.0604197192,null,{"$f":"H75","v":7550000},{"$f":"K34","v":0},978155.05085561064,-2847935.0265691113,5680220.0242864992]
[null,"398","Miscellaneous Equipment",null,null,null,null,0,null,0,0,0,0,0,null,0,{"$f":"-L71","v":0},0,0,0]
[null,"399","Communication Equipment",null,null,null,0,0,null,0,0,0,0,0,null,0,null,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,0,0,0,0,null,0,null,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G37)","v":-3588642.87},{"$f":"SUM(H6:H37)","v":-611693829.29595983},null,{"$f":"SUM(J6:J37)","v":300420646.04549986},{"$f":"SUM(K6:K37)","v":-3528440.37},{"$f":"SUM(L6:L37)","v":611693829.29595983},{"$f":"SUM(M6:M37)","v":-113321653.05662253},{"$f":"SUM(N6:N37)","v":795264381.914837},null,{"$f":"SUM(P6:P37)","v":314865311.33977002},{"$f":"SUM(Q6:Q37)","v":-3528440.37},{"$f":"SUM(R6:R37)","v":113321653.05662253},{"$f":"SUM(S6:S37)","v":-118770324.34650591},{"$f":"SUM(T6:T37)","v":305888199.6798867}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G39+G41","v":-3588642.87},{"$f":"+H39+H41","v":-611693829.29595983},null,{"$f":"+J39+J41","v":300420646.04549986},{"$f":"+K39+K41","v":-3528440.37},{"$f":"+L39+L41","v":611693829.29595983},{"$f":"+M39+M41","v":-113321653.05662253},{"$f":"+N39+N41","v":795264381.914837},null,{"$f":"+P39+P41","v":314865311.33977002},{"$f":"+Q39+Q41","v":-3528440.37},{"$f":"+R39+R41","v":113321653.05662253},{"$f":"+S39+S41","v":-118770324.34650591},{"$f":"+T39+T41","v":305888199.6798867}]
[null,null,null,null,null,null,null,null,null,{"$f":"J43","v":300420646.04549986},{"$f":"K43","v":-3528440.37},319515595.57999998,{"$f":"M43","v":-113321653.05662253},{"$f":"SUM(J44:M44)","v":503086148.19887733}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,"106 ending balance",21318273.891999997,26747430.721999999,90575015.069999993,158807072.53000003,269216927.60000002,228556799.54000002,446573733.12]
[null,null,null,null,null,null,null,null,null,null,null,"107 ending balance",55498040.810000002,64357854.020000003,69096117.469999999,95632808.032000005,171101890.69200003,280257369.36199993,165120096.50199994]
[]
[null,null,null,null,null,null,null,null,null,null,null,"107 LNG Related",null,0,0,392377.39,57403516.209999986,186816435,52204358.039999999]
[null,null,null,null,null,null,null,null,null,null,null,"107 NonLNG",null,{"$f":"N50-N52","v":64357854.020000003},69096117.469999999,95240430.642000005,113698374.48200005,93440934.361999929,112915738.46199995]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditures",null,210724039,212196346,237112947,328672812,365270888,359573923.09088612]
[]
[null,null,null,null,null,null,null,null,null,null,null,"CapEX LNG Related",null,0,0,392377.39,57011138.819999985,129412918.79000001,30746979]
[null,null,null,null,null,null,null,null,null,null,null,"CapEX NonLNG",null,{"$f":"N55-N57","v":210724039},212196346,{"$f":"P55-P57","v":236720569.61000001},{"$f":"Q55-Q57","v":271661673.18000001},{"$f":"R55-R57","v":235857969.20999998},{"$f":"S55-S57","v":328826944.09088612}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YR Average"]
[null,null,null,null,null,null,null,null,null,null,null,"% of NonLNG capital expenditures remaining in 107 at Y/E",null,{"$f":"N53/N58","v":0.30541296724100853},0.32562350281941232,0.40233271996138636,0.41852931681925104,{"$f":"R53/R58","v":0.39617459047484327},{"$f":"S53/S58","v":0.34338955639471747},{"$f":"AVERAGE(O60:S60)","v":0.37720993729392205}]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2023","Sum of 2024"]
[null,null,null,null,null,364,3426093.43,0]
[null,null,null,null,null,374,0,1000000]
[null,null,null,null,null,376,191732186.92879993,196410785.05132002]
[null,null,null,null,null,377,0,250000]
[null,null,null,null,null,378,22612164.550000001,24099999.999000002]
[null,null,null,null,null,380,25493464.940000001,26653113.941600002]
[null,null,null,null,null,381,26399688.859999999,32001411.90784999]
[null,null,null,null,null,390,2740000.88,2000000]
[null,null,null,null,null,391,10164599.527000001,10650000.43999999]
[null,null,null,null,null,392,10075440.6266999,8000000]
[null,null,null,null,null,394,5183874.59,6250000]
[null,null,null,null,null,397,2593131.713,7550000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G64:G75)","v":300420646.04549986},{"$f":"SUM(H64:H75)","v":314865311.33977002}]

{"sheet":"108_111 Projection","index":11,"n_rows":190,"n_cols":54,"rows_kept":190,"cut":false,"hidden":false,"merged":[[2,2,2,6]]}
[null,null,"(A)","(B)","(C)","(D)","(E)",null,null,"(F)","(G)"]
[null,null,null,null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,"ACTUAL","ACTUAL","ACTUAL","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,"2022-12-01",null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",2022,2023,"Change",null,2021]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-811193246.86999977,{"$f":"C20","v":-736648017.28999972},-744926548.90999973,-800090335.86999977,-815166331.72999978,{"$f":"G20","v":-847917741.66999984},{"$f":"H20","v":-906888492.17000008},{"$f":"I20","v":-975133043.36000001},-1077997525.9495585,null,null,null,null,null,null,"Intangible Plant",null,null,null,null,null,"Hot"]
[{"$f":"A7+1","v":2},"Retirements",19280529.109999999,53761997,12946004.189999999,51881153.780000001,27776109.589999996,12603369.579999998,{"$f":"-'101_106 PROJECTION'!G43","v":3588642.87},{"$f":"-'101_106 PROJECTION'!K43","v":3528440.37},{"$f":"-'101_106 PROJECTION'!Q43","v":3528440.37},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates","Depreciation Rates","Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",-8195805.5499999998,-355518,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,1,"2012 Study","2017 Study","2017 Study"]
[4,"Adjustments",0,0,0,0,0,0,0,null,null,null,null,null,null,1,null,"302","Franchises & Consents",null,2]
[5,"Gain on Disposition of Assets",148372.64000000001,10969.68,-1494106.21,9000,2332765.04,0,1211345.02,{"$f":"SUM(Y181:AJ181)","v":284414.71755492612},{"$f":"SUM(AK181:AV181)","v":284414.71755492612},null,null,null,null,2,null,null,"Distribution - Wyoming",null,3,null,null,null,{"$f":"'RB FORECAST'!V17*($V11/12)","v":0},{"$f":"'RB FORECAST'!W17*($V11/12)","v":0},{"$f":"'RB FORECAST'!X17*($V11/12)","v":0},{"$f":"'RB FORECAST'!Y17*($V11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($X11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($X11/12)","v":0},{"$f":"SUM(Y11:AJ11)","v":0},{"$f":"SUM(AK11:AV11)","v":0},{"$f":"AX11-AW11","v":0},null,0,{"$f":"BA11-AX11","v":0}]
[6,"Loss on Disposition of Assets",0,-4444.3500000000004,-2263.5700000000002,0,0,0,0,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,4,null,null,null,{"$f":"'RB FORECAST'!V18*($V12/12)","v":0},{"$f":"'RB FORECAST'!W18*($V12/12)","v":0},{"$f":"'RB FORECAST'!X18*($V12/12)","v":0},{"$f":"'RB FORECAST'!Y18*($V12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($X12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($X12/12)","v":0},{"$f":"SUM(Y12:AJ12)","v":0},{"$f":"SUM(AK12:AV12)","v":0},{"$f":"AX12-AW12","v":0},null,0,{"$f":"BA12-AX12","v":0}]
[7,"Proceeds",-471928.96,-689374.73,0,-355950,-287201,-356410.2,-41100.089999999997,{"$f":"J8*I28","v":-54948.058851202586},{"$f":"K8*I28","v":-54948.058851202586},null,null,null,null,4,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"Dismantling",4492517.87,5488278.8700000001,2475270.04,2178094.2600000002,7986033.1599999703,7378653.4900000002,330233.63,{"$f":"J8*I29","v":1259516.8442605517},{"$f":"K8*I29","v":1259516.8442605517},null,null,null,null,5,null,null,"Total Intangible Plant",null,6,0,{"$f":"V14","v":0},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U14)","v":0},{"$f":"SUM(Y11:Y12)","v":0},0,0,{"$f":"SUM(AB11:AB12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK11:AK12)","v":0},{"$f":"SUM(AL11:AL12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[9,"Depreciation and Amoritization Expense",-60986810.549999997,-66734933.770000003,-73583714.730000004,-75908104.390000001,-79488060.459999993,-83842763.180000007,-90187002.540000007,{"$f":"J50","v":-107881906.46252275},{"$f":"K50","v":-120614558.67952344},null,null,null,null,6,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,"Amount Charged to Clearing",-5163454.8199999994,-5404268.0599999996,0,0,0,0,0,0,0,null,null,null,null,7,null,null,"Production & Gathering Plant",null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A16+1","v":11},"Adjustment (254)",125441809.84,5648761.7400000002,4495023.32,{"$f":"4495023.32+2624787.17","v":7119810.4900000002},{"$f":"7119810.49+1809133.24","v":8928943.7300000004},5246399.8099999996,16853329.920000002,null,null,null,null,null,null,9,null,"326...9","Structures",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",{"$f":"SUM(C7:C19)","v":-736648017.28999972},-744926548.90999973,-800090335.86999977,-815166331.72999978,-847917741.66999984,-906888492.17000008,-975133043.36000001,{"$f":"SUM(J7:J19)","v":-1077997525.9495585},-1193594660.7561178,null,null,null,null,11,null,"331","Gas Wells - Equipment",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[13,"Ending 254 Balance (Depreciation Related)",-192512915.83999997,-198220702.58000001,-207692999.28999999,-201513893.78,-200073058.01000002,-178924405.15000001,-185246394.68000001,{"$f":"I22-J18","v":-185246394.68000001},{"$f":"J22-K18","v":-185246394.68000001},null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,"Total Depreciation EXPENSE 403 & 404",{"$f":"C15","v":-60986810.549999997},{"$f":"D15","v":-66734933.770000003},{"$f":"E15","v":-73583714.730000004},{"$f":"F15","v":-75908104.390000001},{"$f":"G15","v":-79488060.459999993},{"$f":"H15","v":-83842763.180000007},-90187002.540000007,{"$f":"SUM(J15:J16)","v":-107881906.46252275},{"$f":"SUM(K15:K16)","v":-120614558.67952344},null,null,null,null,13,null,"336","Purification Equipment",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"337","Other Equipment",null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Annual Change",null,null,{"$f":"+E20-E18","v":-804585359.18999982},{"$f":"+F20-F18","v":-822286142.21999979},-856846685.39999986,-912134891.98000002,-991986373.27999997,{"$f":"+J20-J18","v":-1077997525.9495585},-1193594660.7561178,null,null,null,null,15,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,"Total Production & Gathering Plant",null,19,null,null,null,{"$f":"'RB FORECAST'!V31*($V27/12)","v":0},{"$f":"'RB FORECAST'!W31*($V27/12)","v":0},{"$f":"'RB FORECAST'!X31*($V27/12)","v":0},{"$f":"'RB FORECAST'!Y31*($V27/12)","v":0},{"$f":"'RB FORECAST'!Z31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AA31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AB31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AC31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AD31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AE31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AF31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AG31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AL31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($X27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($X27/12)","v":0},null,null,null,null,null,0]
[null,"Proceeds (3yr avg%)",null,null,null,null,null,null,{"$f":"AVERAGE(G13:I13)/AVERAGE(G8:I8)","v":-1.5572902781180509E-2},null,null,null,null,null,null,17,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dismantling (3yr avg %)",null,null,null,null,null,null,{"$f":"AVERAGE(G14:I14)/AVERAGE(G8:I8)","v":0.35696135181123995},null,null,null,null,null,null,18,null,null,"Distribution Plant",null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"364","LNG Plant",null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",23,0,2.5000000000000001E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U31)","v":2.5000000000000001E-2},{"$f":"'RB FORECAST'!V35*($U31/12)","v":0},{"$f":"'RB FORECAST'!W35*($U31/12)","v":0},{"$f":"'RB FORECAST'!X35*($U31/12)","v":0},{"$f":"'RB FORECAST'!Y35*($U31/12)","v":0},{"$f":"'RB FORECAST'!Z35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AA35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AB35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AC35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AD35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AE35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AF35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AG35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AL35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AM35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AN35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AO35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AP35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AQ35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AR35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AS35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AT35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AU35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AV35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AW35*($U31/12)","v":0},{"$f":"SUM(Y31:AJ31)","v":0},{"$f":"SUM(AK31:AV31)","v":0},{"$f":"AX31-AW31","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H18)","v":-906888492.16999984},{"$f":"SUM(I7:I19)","v":-975133043.36000013},null,null,null,null,null,null,21,null,null,null,"Utah",24,0,{"$f":"W31","v":2.5000000000000001E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U32)","v":2.5000000000000001E-2},{"$f":"'RB FORECAST'!V36*($X32/12)","v":329914.61169133795},{"$f":"'RB FORECAST'!W36*($X32/12)","v":330285.05213267589},{"$f":"'RB FORECAST'!X36*($X32/12)","v":330655.49257401389},{"$f":"'RB FORECAST'!Y36*($X32/12)","v":331025.93301535188},{"$f":"'RB FORECAST'!Z36*($X32/12)","v":331396.37345668982},{"$f":"'RB FORECAST'!AA36*($X32/12)","v":331766.81389802782},{"$f":"'RB FORECAST'!AB36*($X32/12)","v":332137.25433936575},{"$f":"'RB FORECAST'!AC36*($X32/12)","v":332507.69478070375},{"$f":"'RB FORECAST'!AD36*($X32/12)","v":332878.13522204175},{"$f":"'RB FORECAST'!AE36*($X32/12)","v":333248.57566337968},{"$f":"'RB FORECAST'!AF36*($X32/12)","v":333619.01610471768},{"$f":"'RB FORECAST'!AG36*($X32/12)","v":333989.45654605562},{"$f":"'RB FORECAST'!AL36*($X32/12)","v":334213.82399187051},{"$f":"'RB FORECAST'!AM36*($X32/12)","v":334438.19143768534},{"$f":"'RB FORECAST'!AN36*($X32/12)","v":334662.55888350023},{"$f":"'RB FORECAST'!AO36*($X32/12)","v":334886.92632931506},{"$f":"'RB FORECAST'!AP36*($X32/12)","v":335111.29377512995},{"$f":"'RB FORECAST'!AQ36*($X32/12)","v":335335.66122094478},{"$f":"'RB FORECAST'!AR36*($X32/12)","v":335560.02866675967},{"$f":"'RB FORECAST'!AS36*($X32/12)","v":335784.3961125745},{"$f":"'RB FORECAST'!AT36*($X32/12)","v":336008.76355838939},{"$f":"'RB FORECAST'!AU36*($X32/12)","v":336233.13100420422},{"$f":"'RB FORECAST'!AV36*($X32/12)","v":336457.49845001911},{"$f":"'RB FORECAST'!AW36*($X32/12)","v":336681.86589583394},{"$f":"SUM(Y32:AJ32)","v":3983424.4094243618},{"$f":"SUM(AK32:AV32)","v":4025374.1393262264},{"$f":"AX32-AW32","v":41949.729901864659}]
[null,null,null,null,null,null,null,{"$f":"H32-H20","v":0},{"$f":"I32-I20","v":0},null,null,null,null,null,null,22,null,null,null,"Total",25,0,{"$f":"W32","v":2.5000000000000001E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U33)","v":2.5000000000000001E-2},{"$f":"SUM(Y31:Y32)","v":329914.61169133795},{"$f":"SUM(Z31:Z32)","v":330285.05213267589},330655.49257401389,331025.93301535188,331396.37345668982,331766.81389802782,332137.25433936575,332507.69478070375,332878.13522204175,333248.57566337968,333619.01610471768,333989.45654605562,334213.82399187051,{"$f":"SUM(AL31:AL32)","v":334438.19143768534},{"$f":"SUM(AM31:AM32)","v":334662.55888350023},{"$f":"SUM(AN31:AN32)","v":334886.92632931506},{"$f":"SUM(AO31:AO32)","v":335111.29377512995},{"$f":"SUM(AP31:AP32)","v":335335.66122094478},{"$f":"SUM(AQ31:AQ32)","v":335560.02866675967},{"$f":"SUM(AR31:AR32)","v":335784.3961125745},{"$f":"SUM(AS31:AS32)","v":336008.76355838939},{"$f":"SUM(AT31:AT32)","v":336233.13100420422},{"$f":"SUM(AU31:AU32)","v":336457.49845001911},{"$f":"SUM(AV31:AV32)","v":336681.86589583394},{"$f":"SUM(Y33:AJ33)","v":3983424.4094243618},{"$f":"SUM(AK33:AV33)","v":4025374.1393262264},41949.729901864659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"364.1","LNG Plant - Land",null,27]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"SUM(H7:H15)","v":-912134891.97999978},{"$f":"SUM(I7:I15)","v":-991986373.28000009},{"$f":"J4","v":"2023-12-31"},{"$f":"K4","v":"2024-12-31"},null,null,null,null,25,null,null,null,"Wyoming",28,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y36:AJ36)","v":0},{"$f":"SUM(AK36:AV36)","v":0},{"$f":"AX36-AW36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Utah",29,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y37:AJ37)","v":0},{"$f":"SUM(AK37:AV37)","v":0},{"$f":"AX37-AW37","v":0}]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,null,null,-8353889.601352931,-9947172.9262470324,null,null,null,null,27,null,null,null,"Total",30,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y38:AJ38)","v":0},{"$f":"SUM(AK38:AV38)","v":0},0]
[null,null,null,null,null,null,"Annualized YE",null,null,-100246675.21623518,-119366075.1149644,null,null,null,null,28,null,null,null,null,31]
[null,null,null,null,null,null,null,{"$f":"H36-H20","v":-5246399.8099997044},{"$f":"I36-I20","v":-16853329.920000076},null,null,null,null,null,null,29,null,"374","Land & Land Rights",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,"Wyoming",33,{"$f":"V43","v":1.3299999999999999E-2},3.3750000000000004E-3,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U41)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V45*($X41/12)","v":127.10337097366768},{"$f":"'RB FORECAST'!W45*($X41/12)","v":127.10512556337277},{"$f":"'RB FORECAST'!X45*($X41/12)","v":130.0447186119975},{"$f":"'RB FORECAST'!Y45*($X41/12)","v":130.04665664943997},{"$f":"'RB FORECAST'!Z45*($X41/12)","v":130.05305017447247},{"$f":"'RB FORECAST'!AA45*($X41/12)","v":130.05328289072543},{"$f":"'RB FORECAST'!AB45*($X41/12)","v":130.06140524903731},{"$f":"'RB FORECAST'!AC45*($X41/12)","v":130.06677562410533},{"$f":"'RB FORECAST'!AD45*($X41/12)","v":130.06677562410533},{"$f":"'RB FORECAST'!AE45*($X41/12)","v":130.06677562410533},{"$f":"'RB FORECAST'!AF45*($X41/12)","v":130.08581555415631},{"$f":"'RB FORECAST'!AG45*($X41/12)","v":130.08581555415631},{"$f":"'RB FORECAST'!AL45*($X41/12)","v":130.25791011296621},{"$f":"'RB FORECAST'!AM45*($X41/12)","v":130.25968452323528},{"$f":"'RB FORECAST'!AN45*($X41/12)","v":133.23248441901401},{"$f":"'RB FORECAST'!AO45*($X41/12)","v":133.23444434932128},{"$f":"'RB FORECAST'!AP45*($X41/12)","v":133.24091009823138},{"$f":"'RB FORECAST'!AQ45*($X41/12)","v":133.24114544334245},{"$f":"'RB FORECAST'!AR45*($X41/12)","v":133.24935955514081},{"$f":"'RB FORECAST'!AS45*($X41/12)","v":133.25479059616535},{"$f":"'RB FORECAST'!AT45*($X41/12)","v":133.25479059616535},{"$f":"'RB FORECAST'!AU45*($X41/12)","v":133.25479059616535},{"$f":"'RB FORECAST'!AV45*($X41/12)","v":133.27404560906507},{"$f":"'RB FORECAST'!AW45*($X41/12)","v":133.27404560906507},{"$f":"SUM(Y41:AJ41)","v":1554.8395680933418},{"$f":"SUM(AK41:AV41)","v":1593.0284015078776},{"$f":"AX41-AW41","v":38.188833414535793},null,1523.1983849999999,-69.830016507877644]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,"Utah",34,{"$f":"V43","v":1.3299999999999999E-2},{"$f":"W41","v":3.3750000000000004E-3},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U42)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V46*($X42/12)","v":6855.8898880203524},{"$f":"'RB FORECAST'!W46*($X42/12)","v":6855.984529678748},{"$f":"'RB FORECAST'!X46*($X42/12)","v":7014.5446536359359},{"$f":"'RB FORECAST'!Y46*($X42/12)","v":7014.6491903701117},{"$f":"'RB FORECAST'!Z46*($X42/12)","v":7014.9940537933517},{"$f":"'RB FORECAST'!AA46*($X42/12)","v":7015.0066063873001},{"$f":"'RB FORECAST'!AB46*($X42/12)","v":7015.444722180695},{"$f":"'RB FORECAST'!AC46*($X42/12)","v":7015.7343974256692},{"$f":"'RB FORECAST'!AD46*($X42/12)","v":7015.7343974256692},{"$f":"'RB FORECAST'!AE46*($X42/12)","v":7015.7343974256692},{"$f":"'RB FORECAST'!AF46*($X42/12)","v":7016.7614013745433},{"$f":"'RB FORECAST'!AG46*($X42/12)","v":7016.7614013745433},{"$f":"'RB FORECAST'!AL46*($X42/12)","v":7026.0440925926423},{"$f":"'RB FORECAST'!AM46*($X42/12)","v":7026.139803361978},{"$f":"'RB FORECAST'!AN46*($X42/12)","v":7186.4910874266607},{"$f":"'RB FORECAST'!AO46*($X42/12)","v":7186.5968050506062},{"$f":"'RB FORECAST'!AP46*($X42/12)","v":7186.9455641923305},{"$f":"'RB FORECAST'!AQ46*($X42/12)","v":7186.9582585855223},{"$f":"'RB FORECAST'!AR46*($X42/12)","v":7187.4013235143748},{"$f":"'RB FORECAST'!AS46*($X42/12)","v":7187.6942710495705},{"$f":"'RB FORECAST'!AT46*($X42/12)","v":7187.6942710495705},{"$f":"'RB FORECAST'!AU46*($X42/12)","v":7187.6942710495705},{"$f":"'RB FORECAST'!AV46*($X42/12)","v":7188.7328764557178},{"$f":"'RB FORECAST'!AW46*($X42/12)","v":7188.7328764557178},{"$f":"SUM(Y42:AJ42)","v":83867.239639092586},{"$f":"SUM(AK42:AV42)","v":85927.125500784256},2059.8858616916696,null,67573.334565000012,-18353.790935784244]
[null,"Account","December 2022",null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,"Total",35,1.3299999999999999E-2,{"$f":"W41","v":3.3750000000000004E-3},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U43)","v":3.3750000000000004E-3},{"$f":"SUM(Y41:Y42)","v":6982.9932589940199},6983.0896552421209,7144.5893722479332,{"$f":"SUM(AB41:AB42)","v":7144.6958470195514},{"$f":"SUM(AC41:AC42)","v":7145.0471039678241},7145.0598892780254,7145.5061274297323,7145.8011730497747,7145.8011730497747,7145.8011730497747,7146.8472169286997,7146.8472169286997,{"$f":"SUM(AK41:AK42)","v":7156.3020027056082},7156.3994878852136,7319.723571845675,7319.8312493999274,7320.1864742905618,7320.1994040288646,7320.6506830695153,7320.949061645736,7320.949061645736,7320.949061645736,7322.0069220647829,7322.0069220647829,85422.079207185918,87520.153902292135,2098.0746951062174,null,69096.532950000008,-18423.620952292127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"375","Structures & Improvements",null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production",729372.99,{"$f":"+C46/$C$50","v":8.1178474149107872E-3},null,null,null,null,null,{"$f":"-SUM(Y168:AJ168)","v":-729372.99000000011},{"$f":"-SUM(AK168:AV168)","v":-729372.99000000011},null,null,null,null,35,null,null,null,"Wyoming",38,{"$f":"V48","v":2.1399999999999999E-2},3.5799999999999998E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U46)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V50*($X46/12)","v":5161.7718059999988},{"$f":"'RB FORECAST'!W50*($X46/12)","v":5161.7718059999988},{"$f":"'RB FORECAST'!X50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!Y50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!Z50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AA50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AB50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AC50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AD50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AE50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AF50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AG50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AL50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AM50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AN50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AO50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AP50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AQ50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AR50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AS50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AT50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AU50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AV50*($X46/12)","v":5325.9538574916087},{"$f":"'RB FORECAST'!AW50*($X46/12)","v":5325.9538574916087},{"$f":"SUM(Y46:AJ46)","v":63583.082186916079},{"$f":"SUM(AK46:AV46)","v":63911.446289899301},{"$f":"AX46-AW46","v":328.36410298322153},null,42379.089110811336,-21532.357179087965]
[null,"Distribution - Wyoming",2490887.98,{"$f":"+C47/$C$50","v":2.772333062302643E-2},null,null,null,null,null,{"$f":"-SUM(Y169:AJ169)","v":-2913084.6949275844},{"$f":"-SUM(AK169:AV169)","v":-3230923.2872872134},null,null,null,null,36,null,null,null,"Utah",39,{"$f":"V48","v":2.1399999999999999E-2},{"$f":"W46","v":3.5799999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U47)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V51*($X47/12)","v":55787.639738166632},{"$f":"'RB FORECAST'!W51*($X47/12)","v":55787.639738166632},{"$f":"'RB FORECAST'!X51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!Y51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!Z51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AA51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AB51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AC51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AD51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AE51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AF51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AG51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AL51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AM51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AN51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AO51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AP51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AQ51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AR51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AS51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AT51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AU51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AV51*($X47/12)","v":57562.094224790846},{"$f":"'RB FORECAST'!AW51*($X47/12)","v":57562.094224790846},687196.22172424174,690745.13069749018,3548.9089732484426,null,574053.31687118846,-116691.81382630172]
[null,"Distribution - Utah",79318523.680000007,{"$f":"+C48/$C$50","v":0.88280712507633174},null,null,null,null,null,{"$f":"-SUM(Y170:AJ170)","v":-87785663.226305217},{"$f":"-SUM(AK170:AV170)","v":-97177983.823433593},null,null,null,null,37,null,null,null,"Total",40,2.1399999999999999E-2,{"$f":"W46","v":3.5799999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U48)","v":3.5799999999999998E-2},{"$f":"SUM(Y46:Y47)","v":60949.411544166629},60949.411544166629,62888.048082282454,{"$f":"SUM(AB46:AB47)","v":62888.048082282454},62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,{"$f":"SUM(AK46:AK47)","v":62888.048082282454},{"$f":"SUM(AL46:AL47)","v":62888.048082282454},62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,62888.048082282454,750779.30391115777,754656.57698738936,3877.2730762315914,null,616432.40598199971,-138224.17100538965]
[null,"General",7309293.6299999999,{"$f":"+C49/$C$50","v":8.1351696885731101E-2},null,null,null,null,null,{"$f":"-SUM(Y171:AJ171)","v":-16453785.551289938},{"$f":"-SUM(AK171:AV171)","v":-19476278.578802627},null,null,null,null,38,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Depreciation Expense",{"$f":"SUM(C46:C49)","v":89848078.280000001},{"$f":"SUM(D46:D49)","v":1},null,null,null,null,null,{"$f":"SUM(J46:J49)","v":-107881906.46252275},{"$f":"SUM(K46:K49)","v":-120614558.67952344},null,null,null,null,39,null,"376","Mains",null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,"Dist - Wy - Mains - SD",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J50-J15","v":0},{"$f":"K50+C50","v":-30766480.399523437},null,null,null,null,41,null,null,null,"Dist - Wy - Mains - LD",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Dist - Wy - Mains - Feeders",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Wyoming",46,{"$f":"V59","v":2.1409999999999998E-2},1.9299999999999998E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U54)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V58*($X54/12)","v":101537.79769109696},{"$f":"'RB FORECAST'!W58*($X54/12)","v":106113.78757889433},{"$f":"'RB FORECAST'!X58*($X54/12)","v":106514.17135532477},{"$f":"'RB FORECAST'!Y58*($X54/12)","v":107405.39601614134},{"$f":"'RB FORECAST'!Z58*($X54/12)","v":107634.70610816152},{"$f":"'RB FORECAST'!AA58*($X54/12)","v":108725.31372275477},{"$f":"'RB FORECAST'!AB58*($X54/12)","v":110690.6209260092},{"$f":"'RB FORECAST'!AC58*($X54/12)","v":111073.84904293811},{"$f":"'RB FORECAST'!AD58*($X54/12)","v":111807.84747206072},{"$f":"'RB FORECAST'!AE58*($X54/12)","v":111872.64435490868},{"$f":"'RB FORECAST'!AF58*($X54/12)","v":112512.4347960735},{"$f":"'RB FORECAST'!AG58*($X54/12)","v":115886.93362716286},{"$f":"'RB FORECAST'!AL58*($X54/12)","v":117281.18577605511},{"$f":"'RB FORECAST'!AM58*($X54/12)","v":119569.89643381933},{"$f":"'RB FORECAST'!AN58*($X54/12)","v":119770.15094459872},{"$f":"'RB FORECAST'!AO58*($X54/12)","v":120215.9026682012},{"$f":"'RB FORECAST'!AP58*($X54/12)","v":120330.59357976529},{"$f":"'RB FORECAST'!AQ58*($X54/12)","v":120876.06796501571},{"$f":"'RB FORECAST'!AR58*($X54/12)","v":121859.02895316473},{"$f":"'RB FORECAST'!AS58*($X54/12)","v":122050.70295093929},{"$f":"'RB FORECAST'!AT58*($X54/12)","v":122417.81696751414},{"$f":"'RB FORECAST'!AU58*($X54/12)","v":122450.22554358192},{"$f":"'RB FORECAST'!AV58*($X54/12)","v":122770.22083145053},{"$f":"'RB FORECAST'!AW58*($X54/12)","v":124457.99804003276},{"$f":"SUM(Y54:AJ54)","v":1311775.5026915269},{"$f":"SUM(AK54:AV54)","v":1454049.7906541389},{"$f":"AX54-AW54","v":142274.287962612},null,1137073.5360234517,-316976.25463068718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,"Dist - Ut - Mains - SD",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,"Dist - Ut - Mains - LD",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Dist - Ut - Mains - Feeders",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Utah",50,{"$f":"V59","v":2.1409999999999998E-2},{"$f":"W54","v":1.9299999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U58)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V62*($X58/12)","v":3602607.4271203498},{"$f":"'RB FORECAST'!W62*($X58/12)","v":3764965.6378662582},{"$f":"'RB FORECAST'!X62*($X58/12)","v":3779171.4370806059},{"$f":"'RB FORECAST'!Y62*($X58/12)","v":3810792.4950048528},{"$f":"'RB FORECAST'!Z62*($X58/12)","v":3818928.5217792247},{"$f":"'RB FORECAST'!AA62*($X58/12)","v":3857623.7779473835},{"$f":"'RB FORECAST'!AB62*($X58/12)","v":3927353.7749338984},{"$f":"'RB FORECAST'!AC62*($X58/12)","v":3940950.8835153701},{"$f":"'RB FORECAST'!AD62*($X58/12)","v":3966993.4829451563},{"$f":"'RB FORECAST'!AE62*($X58/12)","v":3969292.5059366976},{"$f":"'RB FORECAST'!AF62*($X58/12)","v":3991992.5629356988},{"$f":"'RB FORECAST'!AG62*($X58/12)","v":4111721.3223546897},{"$f":"'RB FORECAST'!AL62*($X58/12)","v":4161190.0252524884},{"$f":"'RB FORECAST'!AM62*($X58/12)","v":4242394.5244802078},{"$f":"'RB FORECAST'!AN62*($X58/12)","v":4249499.6459645526},{"$f":"'RB FORECAST'!AO62*($X58/12)","v":4265315.1206608564},{"$f":"'RB FORECAST'!AP62*($X58/12)","v":4269384.4065742753},{"$f":"'RB FORECAST'!AQ62*($X58/12)","v":4288738.0868420452},{"$f":"'RB FORECAST'!AR62*($X58/12)","v":4323613.9915494584},{"$f":"'RB FORECAST'!AS62*($X58/12)","v":4330414.6725142868},{"$f":"'RB FORECAST'!AT62*($X58/12)","v":4343440.0454570418},{"$f":"'RB FORECAST'!AU62*($X58/12)","v":4344589.9165346026},{"$f":"'RB FORECAST'!AV62*($X58/12)","v":4355943.4954671115},{"$f":"'RB FORECAST'!AW62*($X58/12)","v":4415826.6015145853},{"$f":"SUM(Y58:AJ58)","v":46542393.829420179},{"$f":"SUM(AK58:AV58)","v":51590350.532811515},{"$f":"AX58-AW58","v":5047956.7033913359},null,36613102.937175371,-14977247.595636144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",51,2.1409999999999998E-2,{"$f":"W54","v":1.9299999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U59)","v":1.9299999999999998E-2},{"$f":"SUM(Y58,Y54)","v":3704145.2248114469},3871079.4254451524,3885685.6084359307,{"$f":"SUM(AB58,AB54)","v":3918197.8910209942},3926563.2278873865,3966349.0916701383,4038044.3958599074,4052024.7325583082,4078801.3304172172,4081165.1502916063,4104504.9977317723,4227608.2559818523,{"$f":"SUM(AK58,AK54)","v":4278471.2110285433},{"$f":"SUM(AL58,AL54)","v":4361964.4209140269},4369269.7969091516,4385531.0233290577,4389715.0001540408,4409614.154807061,4445473.0205026232,4452465.3754652264,4465857.8624245562,4467040.1420781845,4478713.7162985615,4540284.5995546179,47854169.332111716,53044400.323465653,5190230.9913539365,null,37750176.473198824,-15294223.850266829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"377","Compressor Station Equipment",null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",54,{"$f":"V64","v":3.1800000000000002E-2},4.2699999999999995E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U62)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!W66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!X66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!Y66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!Z66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!AA66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!AB66*($X62/12)","v":354.85681991666667},{"$f":"'RB FORECAST'!AC66*($X62/12)","v":355.73723166397883},{"$f":"'RB FORECAST'!AD66*($X62/12)","v":355.73723166397883},{"$f":"'RB FORECAST'!AE66*($X62/12)","v":355.73723166397883},{"$f":"'RB FORECAST'!AF66*($X62/12)","v":355.73723166397883},{"$f":"'RB FORECAST'!AG66*($X62/12)","v":355.73723166397883},{"$f":"'RB FORECAST'!AL66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AM66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AN66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AO66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AP66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AQ66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AR66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AS66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AT66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AU66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AV66*($X62/12)","v":0},{"$f":"'RB FORECAST'!AW66*($X62/12)","v":0},{"$f":"SUM(Y62:AJ62)","v":4262.6838977365614},{"$f":"SUM(AK62:AV62)","v":0},{"$f":"AX62-AW62","v":-4262.6838977365614},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",55,{"$f":"V64","v":3.1800000000000002E-2},{"$f":"W62","v":4.2699999999999995E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U63)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!W67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!X67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!Y67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!Z67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!AA67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!AB67*($X63/12)","v":57885.838639416666},{"$f":"'RB FORECAST'!AC67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AD67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AE67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AF67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AG67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AL67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AM67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AN67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AO67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AP67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AQ67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AR67*($X63/12)","v":58029.455358839245},{"$f":"'RB FORECAST'!AS67*($X63/12)","v":58580.103388181837},{"$f":"'RB FORECAST'!AT67*($X63/12)","v":58580.103388181837},{"$f":"'RB FORECAST'!AU67*($X63/12)","v":58580.103388181837},{"$f":"'RB FORECAST'!AV67*($X63/12)","v":58580.103388181837},{"$f":"'RB FORECAST'!AW67*($X63/12)","v":58580.103388181837},695348.14727011288,699106.70445278403,3758.557182671153,null,644730.12892611464,-54376.575526669389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",56,3.1800000000000002E-2,{"$f":"W62","v":4.2699999999999995E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U64)","v":4.2699999999999995E-2},{"$f":"SUM(Y62:Y63)","v":58240.695459333336},58240.695459333336,58240.695459333336,{"$f":"SUM(AB62:AB63)","v":58240.695459333336},58240.695459333336,58240.695459333336,58240.695459333336,58385.192590503226,58385.192590503226,58385.192590503226,58385.192590503226,58385.192590503226,{"$f":"SUM(AK62:AK63)","v":58029.455358839245},{"$f":"SUM(AL62:AL63)","v":58029.455358839245},58029.455358839245,58029.455358839245,58029.455358839245,58029.455358839245,58029.455358839245,58580.103388181837,58580.103388181837,58580.103388181837,58580.103388181837,58580.103388181837,699610.83116784971,699106.70445278403,-504.12671506567858,null,644730.12892611464,-54376.575526669389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"378","Measuring & Regulation Station Equip",null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",59,{"$f":"V69","v":3.39E-2},3.4799999999999998E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U67)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V71*($X67/12)","v":27654.787707216208},{"$f":"'RB FORECAST'!W71*($X67/12)","v":28234.935849879526},{"$f":"'RB FORECAST'!X71*($X67/12)","v":28382.921204698174},{"$f":"'RB FORECAST'!Y71*($X67/12)","v":28761.745052834631},{"$f":"'RB FORECAST'!Z71*($X67/12)","v":28787.890365315245},{"$f":"'RB FORECAST'!AA71*($X67/12)","v":29025.516569445463},{"$f":"'RB FORECAST'!AB71*($X67/12)","v":29594.68837396838},{"$f":"'RB FORECAST'!AC71*($X67/12)","v":29670.692731778825},{"$f":"'RB FORECAST'!AD71*($X67/12)","v":29763.7896525125},{"$f":"'RB FORECAST'!AE71*($X67/12)","v":30079.976482558544},{"$f":"'RB FORECAST'!AF71*($X67/12)","v":30513.144434826278},{"$f":"'RB FORECAST'!AG71*($X67/12)","v":31696.799704480807},{"$f":"'RB FORECAST'!AL71*($X67/12)","v":31973.977050825652},{"$f":"'RB FORECAST'!AM71*($X67/12)","v":32523.550574236851},{"$f":"'RB FORECAST'!AN71*($X67/12)","v":32663.736893695848},{"$f":"'RB FORECAST'!AO71*($X67/12)","v":33022.596194730206},{"$f":"'RB FORECAST'!AP71*($X67/12)","v":33047.363612642977},{"$f":"'RB FORECAST'!AQ71*($X67/12)","v":33272.466583169014},{"$f":"'RB FORECAST'!AR71*($X67/12)","v":33811.642236825297},{"$f":"'RB FORECAST'!AS71*($X67/12)","v":33883.641058582682},{"$f":"'RB FORECAST'!AT71*($X67/12)","v":33971.831641269826},{"$f":"'RB FORECAST'!AU71*($X67/12)","v":34271.354982751021},{"$f":"'RB FORECAST'!AV71*($X67/12)","v":34681.6943775541},{"$f":"'RB FORECAST'!AW71*($X67/12)","v":35802.96935753071},{"$f":"SUM(Y67:AJ67)","v":352166.88812951458},{"$f":"SUM(AK67:AV67)","v":402926.82456381421},{"$f":"AX67-AW67","v":50759.936434299627},null,352903.40864401357,-50023.415919800638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",60,{"$f":"V69","v":3.39E-2},{"$f":"W67","v":3.4799999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U68)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V72*($X68/12)","v":432088.36658004991},{"$f":"'RB FORECAST'!W72*($X68/12)","v":441152.81017628225},{"$f":"'RB FORECAST'!X72*($X68/12)","v":443464.98667600175},{"$f":"'RB FORECAST'!Y72*($X68/12)","v":449383.86696160724},{"$f":"'RB FORECAST'!Z72*($X68/12)","v":449792.37074341445},{"$f":"'RB FORECAST'!AA72*($X68/12)","v":453505.1281685041},{"$f":"'RB FORECAST'!AB72*($X68/12)","v":462398.07350308547},{"$f":"'RB FORECAST'!AC72*($X68/12)","v":463585.59297229879},{"$f":"'RB FORECAST'!AD72*($X68/12)","v":465040.17280271824},{"$f":"'RB FORECAST'!AE72*($X68/12)","v":469980.38975086971},{"$f":"'RB FORECAST'!AF72*($X68/12)","v":476748.36189846828},{"$f":"'RB FORECAST'!AG72*($X68/12)","v":495242.21827782644},{"$f":"'RB FORECAST'!AL72*($X68/12)","v":499572.93699832784},{"$f":"'RB FORECAST'!AM72*($X68/12)","v":508159.67172796844},{"$f":"'RB FORECAST'!AN72*($X68/12)","v":510349.99328939919},{"$f":"'RB FORECAST'!AO72*($X68/12)","v":515956.94029827224},{"$f":"'RB FORECAST'!AP72*($X68/12)","v":516343.91535892477},{"$f":"'RB FORECAST'!AQ72*($X68/12)","v":519861.00527032313},{"$f":"'RB FORECAST'!AR72*($X68/12)","v":528285.27993677743},{"$f":"'RB FORECAST'!AS72*($X68/12)","v":529410.21546758665},{"$f":"'RB FORECAST'!AT72*($X68/12)","v":530788.13690471591},{"$f":"'RB FORECAST'!AU72*($X68/12)","v":535467.99750402325},{"$f":"'RB FORECAST'!AV72*($X68/12)","v":541879.28804514138},{"$f":"'RB FORECAST'!AW72*($X68/12)","v":559398.49230425584},5502382.3385111261,6295473.873105716,793091.53459458984,null,4630238.9003285076,-1665234.9727772083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",61,3.39E-2,{"$f":"W67","v":3.4799999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U69)","v":3.4799999999999998E-2},{"$f":"SUM(Y67:Y68)","v":459743.15428726614},469387.74602616177,471847.9078806999,{"$f":"SUM(AB67:AB68)","v":478145.61201444187},478580.2611087297,482530.64473794959,491992.76187705382,493256.28570407763,494803.96245523077,500060.36623342824,507261.50633329456,526939.01798230724,{"$f":"SUM(AK67:AK68)","v":531546.91404915345},{"$f":"SUM(AL67:AL68)","v":540683.22230220528},543013.73018309509,548979.53649300244,549391.27897156775,553133.4718534922,562096.92217360274,563293.85652616934,564759.96854598576,569739.35248677433,576560.9824226955,595201.46166178654,5854549.2266406408,6698400.6976695303,843851.47102888953,null,4983142.3089725217,-1715258.3886970086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"380","Services",null,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",64,{"$f":"V74","v":3.4090000000000002E-2},3.0499999999999999E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U72)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V76*($X72/12)","v":56231.174358845063},{"$f":"'RB FORECAST'!W76*($X72/12)","v":56215.221999363785},{"$f":"'RB FORECAST'!X76*($X72/12)","v":56130.702990447753},{"$f":"'RB FORECAST'!Y76*($X72/12)","v":56049.827042256889},{"$f":"'RB FORECAST'!Z76*($X72/12)","v":55992.758384183253},{"$f":"'RB FORECAST'!AA76*($X72/12)","v":55952.303647541114},{"$f":"'RB FORECAST'!AB76*($X72/12)","v":55952.303647541114},{"$f":"'RB FORECAST'!AC76*($X72/12)","v":55952.303647541114},{"$f":"'RB FORECAST'!AD76*($X72/12)","v":55707.337986094906},{"$f":"'RB FORECAST'!AE76*($X72/12)","v":88438.420459869478},{"$f":"'RB FORECAST'!AF76*($X72/12)","v":88438.420459869478},{"$f":"'RB FORECAST'!AG76*($X72/12)","v":66100.393499674712},{"$f":"'RB FORECAST'!AL76*($X72/12)","v":66042.094186932765},{"$f":"'RB FORECAST'!AM76*($X72/12)","v":66036.637954990874},{"$f":"'RB FORECAST'!AN76*($X72/12)","v":66007.729672383124},{"$f":"'RB FORECAST'!AO76*($X72/12)","v":65980.067436438156},{"$f":"'RB FORECAST'!AP76*($X72/12)","v":65960.548077221858},{"$f":"'RB FORECAST'!AQ76*($X72/12)","v":65946.711225906736},{"$f":"'RB FORECAST'!AR76*($X72/12)","v":65946.711225906736},{"$f":"'RB FORECAST'!AS76*($X72/12)","v":65946.711225906736},{"$f":"'RB FORECAST'!AT76*($X72/12)","v":65862.924907762441},{"$f":"'RB FORECAST'!AU76*($X72/12)","v":77058.032308385649},{"$f":"'RB FORECAST'!AV76*($X72/12)","v":77058.032308385649},{"$f":"'RB FORECAST'!AW76*($X72/12)","v":69417.691933521215},{"$f":"SUM(Y72:AJ72)","v":747161.16812322848},{"$f":"SUM(AK72:AV72)","v":817263.89246374194},{"$f":"AX72-AW72","v":70102.724340513465},null,637029.27523776342,-180234.61722597852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",65,{"$f":"V74","v":3.4090000000000002E-2},{"$f":"W72","v":3.0499999999999999E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U73)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V77*($X73/12)","v":1064353.0506032917},{"$f":"'RB FORECAST'!W77*($X73/12)","v":1064051.1016813314},{"$f":"'RB FORECAST'!X77*($X73/12)","v":1062451.31177832},{"$f":"'RB FORECAST'!Y77*($X73/12)","v":1060920.4783365706},{"$f":"'RB FORECAST'!Z77*($X73/12)","v":1059840.273254477},{"$f":"'RB FORECAST'!AA77*($X73/12)","v":1059074.5392493212},{"$f":"'RB FORECAST'!AB77*($X73/12)","v":1059074.5392493212},{"$f":"'RB FORECAST'!AC77*($X73/12)","v":1059074.5392493212},{"$f":"'RB FORECAST'!AD77*($X73/12)","v":1054437.7883362165},{"$f":"'RB FORECAST'!AE77*($X73/12)","v":1673977.1786785072},{"$f":"'RB FORECAST'!AF77*($X73/12)","v":1673977.1786785072},{"$f":"'RB FORECAST'!AG77*($X73/12)","v":1251159.2772095504},{"$f":"'RB FORECAST'!AL77*($X73/12)","v":1250055.7780905569},{"$f":"'RB FORECAST'!AM77*($X73/12)","v":1249952.5016219721},{"$f":"'RB FORECAST'!AN77*($X73/12)","v":1249405.3208253395},{"$f":"'RB FORECAST'!AO77*($X73/12)","v":1248881.7254078467},{"$f":"'RB FORECAST'!AP77*($X73/12)","v":1248512.2597197373},{"$f":"'RB FORECAST'!AQ77*($X73/12)","v":1248250.3534893249},{"$f":"'RB FORECAST'!AR77*($X73/12)","v":1248250.3534893249},{"$f":"'RB FORECAST'!AS77*($X73/12)","v":1248250.3534893249},{"$f":"'RB FORECAST'!AT77*($X73/12)","v":1246664.4320794926},{"$f":"'RB FORECAST'!AU77*($X73/12)","v":1458567.2928955322},{"$f":"'RB FORECAST'!AV77*($X73/12)","v":1458567.2928955322},{"$f":"'RB FORECAST'!AW77*($X73/12)","v":1313949.6554665302},14142391.256304737,15469307.319470514,1326916.0631657764,null,12949835.236260355,-2519472.0832101591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",66,3.4090000000000002E-2,{"$f":"W72","v":3.0499999999999999E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U74)","v":3.0499999999999999E-2},{"$f":"SUM(Y72:Y73)","v":1120584.2249621367},1120266.3236806951,1118582.0147687676,{"$f":"SUM(AB72:AB73)","v":1116970.3053788275},1115833.0316386602,1115026.8428968624,1115026.8428968624,1115026.8428968624,1110145.1263223113,1762415.5991383768,1762415.5991383768,1317259.6707092251,{"$f":"SUM(AK72:AK73)","v":1316097.8722774896},{"$f":"SUM(AL72:AL73)","v":1315989.1395769629},1315413.0504977226,1314861.7928442848,1314472.8077969593,1314197.0647152318,1314197.0647152318,1314197.0647152318,1312527.3569872552,1535625.3252039179,1535625.3252039179,1383367.3474000515,14889552.424427966,16286571.211934257,1397018.7875062916,null,13586864.511498118,-2699706.7004361395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"381...2","Meters & Meter Installation",null,68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",69,{"$f":"V79","v":3.7100000000000001E-2},3.5312965663660524E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U77)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V81*($X77/12)","v":30044.942190715516},{"$f":"'RB FORECAST'!W81*($X77/12)","v":29518.440675855658},{"$f":"'RB FORECAST'!X81*($X77/12)","v":29518.440675855658},{"$f":"'RB FORECAST'!Y81*($X77/12)","v":29521.973264438755},{"$f":"'RB FORECAST'!Z81*($X77/12)","v":29521.973264438755},{"$f":"'RB FORECAST'!AA81*($X77/12)","v":30279.177742574342},{"$f":"'RB FORECAST'!AB81*($X77/12)","v":36394.363231774325},{"$f":"'RB FORECAST'!AC81*($X77/12)","v":35688.194348603371},{"$f":"'RB FORECAST'!AD81*($X77/12)","v":35688.984450504919},{"$f":"'RB FORECAST'!AE81*($X77/12)","v":36933.6346823934},{"$f":"'RB FORECAST'!AF81*($X77/12)","v":36933.6346823934},{"$f":"'RB FORECAST'!AG81*($X77/12)","v":36640.1242956317},{"$f":"'RB FORECAST'!AL81*($X77/12)","v":36467.709969349642},{"$f":"'RB FORECAST'!AM81*($X77/12)","v":36279.525242561576},{"$f":"'RB FORECAST'!AN81*($X77/12)","v":36279.525242561576},{"$f":"'RB FORECAST'!AO81*($X77/12)","v":36280.787877518182},{"$f":"'RB FORECAST'!AP81*($X77/12)","v":36280.787877518182},{"$f":"'RB FORECAST'!AQ81*($X77/12)","v":36551.4315771447},{"$f":"'RB FORECAST'!AR81*($X77/12)","v":38737.150854419146},{"$f":"'RB FORECAST'!AS81*($X77/12)","v":38484.748544843402},{"$f":"'RB FORECAST'!AT81*($X77/12)","v":38485.030946899766},{"$f":"'RB FORECAST'!AU81*($X77/12)","v":38929.899873624454},{"$f":"'RB FORECAST'!AV81*($X77/12)","v":38929.899873624454},{"$f":"'RB FORECAST'!AW81*($X77/12)","v":38824.991966651178},{"$f":"SUM(Y77:AJ77)","v":396683.88350517984},{"$f":"SUM(AK77:AV77)","v":450531.48984671629},{"$f":"AX77-AW77","v":53847.606341536448},null,394594.16365340631,-55937.326193309971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",70,{"$f":"V79","v":3.7100000000000001E-2},{"$f":"W77","v":3.5312965663660524E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U78)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V82*($X78/12)","v":1159595.0919673566},{"$f":"'RB FORECAST'!W82*($X78/12)","v":1139274.5811582683},{"$f":"'RB FORECAST'!X82*($X78/12)","v":1139274.5811582683},{"$f":"'RB FORECAST'!Y82*($X78/12)","v":1139410.9226548469},{"$f":"'RB FORECAST'!Z82*($X78/12)","v":1139410.9226548469},{"$f":"'RB FORECAST'!AA82*($X78/12)","v":1168635.4953262853},{"$f":"'RB FORECAST'!AB82*($X78/12)","v":1404653.2261887398},{"$f":"'RB FORECAST'!AC82*($X78/12)","v":1377398.3902224335},{"$f":"'RB FORECAST'!AD82*($X78/12)","v":1377428.8844827111},{"$f":"'RB FORECAST'!AE82*($X78/12)","v":1425466.5971516981},{"$f":"'RB FORECAST'!AF82*($X78/12)","v":1425466.5971516981},{"$f":"'RB FORECAST'!AG82*($X78/12)","v":1414138.4607296058},{"$f":"'RB FORECAST'!AL82*($X78/12)","v":1407484.0692758812},{"$f":"'RB FORECAST'!AM82*($X78/12)","v":1400221.013677988},{"$f":"'RB FORECAST'!AN82*($X78/12)","v":1400221.013677988},{"$f":"'RB FORECAST'!AO82*($X78/12)","v":1400269.7455174213},{"$f":"'RB FORECAST'!AP82*($X78/12)","v":1400269.7455174213},{"$f":"'RB FORECAST'!AQ82*($X78/12)","v":1410715.3341215421},{"$f":"'RB FORECAST'!AR82*($X78/12)","v":1495073.9369857905},{"$f":"'RB FORECAST'!AS82*($X78/12)","v":1485332.3812348295},{"$f":"'RB FORECAST'!AT82*($X78/12)","v":1485343.2806413402},{"$f":"'RB FORECAST'!AU82*($X78/12)","v":1502513.15305195},{"$f":"'RB FORECAST'!AV82*($X78/12)","v":1502513.15305195},{"$f":"'RB FORECAST'!AW82*($X78/12)","v":1498464.1955514636},15310153.75084676,17388421.022305567,2078267.2714588065,null,14034629.455123523,-3353791.5671820436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",71,3.7100000000000001E-2,{"$f":"W77","v":3.5312965663660524E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U79)","v":3.5312965663660524E-2},{"$f":"SUM(Y77:Y78)","v":1189640.0341580722},1168793.0218341239,1168793.0218341239,{"$f":"SUM(AB77:AB78)","v":1168932.8959192857},1168932.8959192857,1198914.6730688596,1441047.5894205142,1413086.584571037,1413117.868933216,1462400.2318340915,1462400.2318340915,1450778.5850252374,{"$f":"SUM(AK77:AK78)","v":1443951.7792452308},{"$f":"SUM(AL77:AL78)","v":1436500.5389205494},1436500.5389205494,1436550.5333949395,1436550.5333949395,1447266.7656986867,1533811.0878402097,1523817.1297796729,1523828.3115882399,1541443.0529255746,1541443.0529255746,1537289.1875181149,15706837.634351939,17838952.512152284,2132114.8778003454,null,14429223.618776929,-3409728.8933753558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,"383...4","House Regulators & Reg Installations",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",74,{"$f":"V84","v":3.1019999999999999E-2},2.2451188654973565E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U82)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!W86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!X86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!Y86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!Z86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AA86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AB86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AC86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AD86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AE86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AF86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AG86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AL86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AM86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AN86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AO86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AP86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AQ86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AR86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AS86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AT86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AU86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AV86*($X82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AW86*($X82/12)","v":823.30804431828039},{"$f":"SUM(Y82:AJ82)","v":9879.696531819367},{"$f":"SUM(AK82:AV82)","v":9879.696531819367},{"$f":"AX82-AW82","v":0},null,9879.696531819367,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",75,{"$f":"V84","v":3.1019999999999999E-2},{"$f":"W82","v":2.2451188654973565E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U83)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!W87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!X87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!Y87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!Z87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AA87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AB87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AC87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AD87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AE87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AF87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AG87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AL87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AM87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AN87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AO87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AP87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AQ87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AR87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AS87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AT87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AU87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AV87*($X83/12)","v":26619.545041293244},{"$f":"'RB FORECAST'!AW87*($X83/12)","v":26619.545041293244},319434.540495519,319434.540495519,0,null,318993.30346818059,-441.23702733841492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",76,3.1019999999999999E-2,{"$f":"W82","v":2.2451188654973565E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U84)","v":2.2451188654973565E-2},{"$f":"SUM(Y82:Y83)","v":27442.853085611525},27442.853085611525,27442.853085611525,{"$f":"SUM(AB82:AB83)","v":27442.853085611525},27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,{"$f":"SUM(AK82:AK83)","v":27442.853085611525},{"$f":"SUM(AL82:AL83)","v":27442.853085611525},27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,27442.853085611525,329314.23702733841,329314.23702733841,0,null,328873,-441.23702733841492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"387","Other Equipment",null,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA86-AX86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,"Wyoming",79,{"$f":"V89","v":8.6139999999999994E-2},0.121,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U87)","v":0.121},{"$f":"'RB FORECAST'!V91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!W91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!X91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!Y91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!Z91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!AA91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!AB91*($X87/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!AC91*($X87/12)","v":2293.3188594548747},{"$f":"'RB FORECAST'!AD91*($X87/12)","v":2293.3188594548747},{"$f":"'RB FORECAST'!AE91*($X87/12)","v":2286.9399883241067},{"$f":"'RB FORECAST'!AF91*($X87/12)","v":2287.1122808705827},{"$f":"'RB FORECAST'!AG91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AL91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AM91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AN91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AO91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AP91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AQ91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AR91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AS91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AT91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AU91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AV91*($X87/12)","v":2563.9265446313975},{"$f":"'RB FORECAST'!AW91*($X87/12)","v":2563.9265446313975},{"$f":"SUM(Y87:AJ87)","v":26016.950293569171},{"$f":"SUM(AK87:AV87)","v":30767.118535576778},{"$f":"AX87-AW87","v":4750.1682420076068},null,28613.371014682361,-2153.7475208944161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,null,null,"Utah",80,{"$f":"V89","v":8.6139999999999994E-2},{"$f":"W87","v":0.121},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U88)","v":0.121},{"$f":"'RB FORECAST'!V92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!W92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!X92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!Y92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!Z92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!AA92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!AB92*($X88/12)","v":40735.767233333339},{"$f":"'RB FORECAST'!AC92*($X88/12)","v":45754.649569269648},{"$f":"'RB FORECAST'!AD92*($X88/12)","v":45754.649569269648},{"$f":"'RB FORECAST'!AE92*($X88/12)","v":45627.382917258947},{"$f":"'RB FORECAST'!AF92*($X88/12)","v":45630.820374311596},{"$f":"'RB FORECAST'!AG92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AL92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AM92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AN92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AO92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AP92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AQ92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AR92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AS92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AT92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AU92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AV92*($X88/12)","v":51153.619605623913},{"$f":"'RB FORECAST'!AW92*($X88/12)","v":51153.619605623913},519071.49266906711,613843.43526748684,94771.94259841973,null,255876.8933953176,-357966.54187216924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,null,"Total",81,8.6139999999999994E-2,{"$f":"W87","v":0.121},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U89)","v":0.121},{"$f":"SUM(Y87:Y88)","v":42777.529199166675},42777.529199166675,42777.529199166675,{"$f":"SUM(AB87:AB88)","v":42777.529199166675},42777.529199166675,42777.529199166675,42777.529199166675,48047.968428724525,48047.968428724525,47914.322905583052,47917.93265518218,53717.546150255308,{"$f":"SUM(AK87:AK88)","v":53717.546150255308},{"$f":"SUM(AL87:AL88)","v":53717.546150255308},53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,53717.546150255308,545088.44296263636,644610.5538030637,99522.11084042734,null,284490.26441,-360120.28939306369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"388","Other Equipment",null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Wyoming",84,null,null,null,{"$f":"'RB FORECAST'!V96*($V92/12)","v":0},{"$f":"'RB FORECAST'!W96*($V92/12)","v":0},{"$f":"'RB FORECAST'!X96*($V92/12)","v":0},{"$f":"'RB FORECAST'!Y96*($V92/12)","v":0},{"$f":"'RB FORECAST'!Z96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AA96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AB96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AC96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AD96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AE96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AF96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AG96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AL96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AM96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AN96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AO96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AP96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AQ96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AR96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AS96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AT96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AU96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AV96*($X92/12)","v":0},{"$f":"'RB FORECAST'!AW96*($X92/12)","v":0},{"$f":"SUM(Y92:AJ92)","v":0},{"$f":"SUM(AK92:AV92)","v":0},{"$f":"AX92-AW92","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,"Utah",85,null,null,null,{"$f":"'RB FORECAST'!V97*($V93/12)","v":0},{"$f":"'RB FORECAST'!W97*($V93/12)","v":0},{"$f":"'RB FORECAST'!X97*($V93/12)","v":0},{"$f":"'RB FORECAST'!Y97*($V93/12)","v":0},{"$f":"'RB FORECAST'!Z97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AA97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AB97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AC97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AD97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AE97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AF97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AG97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AL97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AM97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AN97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AO97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AP97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AQ97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AR97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AS97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AT97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AU97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AV97*($X93/12)","v":0},{"$f":"'RB FORECAST'!AW97*($X93/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,null,null,"Total",86,null,null,null,{"$f":"SUM(Y92:Y93)","v":0},0,0,{"$f":"SUM(AB92:AB93)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK92:AK93)","v":0},{"$f":"SUM(AL92:AL93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (Distribution)",null,null,88,-6056221,null,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U96)","v":0},{"$f":"$X$96/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$X$96/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y96:AJ96)","v":0},{"$f":"SUM(AK96:AV96)","v":0},{"$f":"AX96-AW96","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,"Total Distribution Plant",null,90,null,null,null,{"$f":"SUM(Y96,Y94,Y89,Y84,Y79,Y74,Y69,Y64,Y59,Y48,Y43)","v":6670506.1207661945},6825920.0959296534,6843402.2681181645,{"$f":"SUM(AB96,AB94,AB89,AB84,AB79,AB74,AB69,AB64,AB59,AB48,AB43)","v":6880740.5260069631},6888403.5894844234,6961315.4380894825,7284606.2220081622,7277304.3090904569,7300778.1514881477,8009817.5653345324,8040363.2086680429,7732166.0168242026,{"$f":"SUM(AK96,AK94,AK89,AK84,AK79,AK74,AK69,AK64,AK59,AK48,AK43)","v":7779301.9812801108},{"$f":"SUM(AL96,AL94,AL89,AL84,AL79,AL74,AL69,AL64,AL59,AL48,AL43)","v":7864371.6238786187},7873594.7427593525,7895320.6199876731,7899527.7094687866,7933609.5591554893,8064976.6485917252,8063722.926254278,8076922.9993140148,8323797.3724624291,8342293.6344791455,8266093.1537629664,{"$f":"SUM(Y98:AJ98)","v":86715323.511808425},{"$f":"SUM(AK98:AV98)","v":96383532.971394584},{"$f":"AX98-AW98","v":9668209.4595861584},null,72693029.244714513,-23690503.72668007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"General Plant",null,null,null,92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"389","Land & Land Rights",null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Wyoming",94,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U102)","v":0},{"$f":"'RB FORECAST'!V104*($V102/12)","v":0},{"$f":"'RB FORECAST'!W104*($V102/12)","v":0},{"$f":"'RB FORECAST'!X104*($V102/12)","v":0},{"$f":"'RB FORECAST'!Y104*($V102/12)","v":0},{"$f":"'RB FORECAST'!Z104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AA104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AB104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AC104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AD104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AE104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AF104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AG104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AL104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AM104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AN104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AO104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AP104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AQ104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AR104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AS104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AT104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AU104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AV104*($X102/12)","v":0},{"$f":"'RB FORECAST'!AW104*($X102/12)","v":0},{"$f":"SUM(Y102:AJ102)","v":0},{"$f":"SUM(AK102:AV102)","v":0},{"$f":"AX102-AW102","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Distribution - Utah",95,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U103)","v":0},{"$f":"'RB FORECAST'!V105*($V103/12)","v":0},{"$f":"'RB FORECAST'!W105*($V103/12)","v":0},{"$f":"'RB FORECAST'!X105*($V103/12)","v":0},{"$f":"'RB FORECAST'!Y105*($V103/12)","v":0},{"$f":"'RB FORECAST'!Z105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AA105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AB105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AC105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AD105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AE105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AF105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AG105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AL105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AM105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AN105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AO105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AP105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AQ105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AR105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AS105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AT105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AU105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AV105*($X103/12)","v":0},{"$f":"'RB FORECAST'!AW105*($X103/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Total",96,0,0,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U104)","v":0},{"$f":"SUM(Y102:Y103)","v":0},0,0,{"$f":"SUM(AB102:AB103)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK102:AK103)","v":0},{"$f":"SUM(AL102:AL103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"390","Structures & Improvements",null,98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Wyoming",99,{"$f":"V110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U107)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V109*($X107/12)","v":10361.550371666664},{"$f":"'RB FORECAST'!W109*($X107/12)","v":10582.70011795434},{"$f":"'RB FORECAST'!X109*($X107/12)","v":10588.08214389034},{"$f":"'RB FORECAST'!Y109*($X107/12)","v":10588.244633684973},{"$f":"'RB FORECAST'!Z109*($X107/12)","v":10588.302565083741},{"$f":"'RB FORECAST'!AA109*($X107/12)","v":10595.602892555837},{"$f":"'RB FORECAST'!AB109*($X107/12)","v":10605.598478330308},{"$f":"'RB FORECAST'!AC109*($X107/12)","v":10613.323770335763},{"$f":"'RB FORECAST'!AD109*($X107/12)","v":10612.277119238342},{"$f":"'RB FORECAST'!AE109*($X107/12)","v":10612.429396000265},{"$f":"'RB FORECAST'!AF109*($X107/12)","v":10805.362799444734},{"$f":"'RB FORECAST'!AG109*($X107/12)","v":10811.28388188725},{"$f":"'RB FORECAST'!AL109*($X107/12)","v":10811.28388188725},{"$f":"'RB FORECAST'!AM109*($X107/12)","v":10919.471157290618},{"$f":"'RB FORECAST'!AN109*($X107/12)","v":10922.104064322803},{"$f":"'RB FORECAST'!AO109*($X107/12)","v":10922.183554932477},{"$f":"'RB FORECAST'!AP109*($X107/12)","v":10922.211895187433},{"$f":"'RB FORECAST'!AQ109*($X107/12)","v":10925.783242439764},{"$f":"'RB FORECAST'!AR109*($X107/12)","v":10930.673120041496},{"$f":"'RB FORECAST'!AS109*($X107/12)","v":10934.452361518348},{"$f":"'RB FORECAST'!AT109*($X107/12)","v":10933.940335922893},{"$f":"'RB FORECAST'!AU109*($X107/12)","v":10934.01483027912},{"$f":"'RB FORECAST'!AV109*($X107/12)","v":11028.398566201675},{"$f":"'RB FORECAST'!AW109*($X107/12)","v":11031.295181674437},{"$f":"SUM(Y107:AJ107)","v":127364.75817007256},{"$f":"SUM(AK107:AV107)","v":131215.81219169829},{"$f":"AX107-AW107","v":3851.0540216257359},null,66347.96078486988,-64867.851406828413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"Distribution - Utah",100,{"$f":"V110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U108)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V110*($X108/12)","v":77000.990072999935},{"$f":"'RB FORECAST'!W110*($X108/12)","v":78644.445811545433},{"$f":"'RB FORECAST'!X110*($X108/12)","v":78684.441884604501},{"$f":"'RB FORECAST'!Y110*($X108/12)","v":78685.649413846244},{"$f":"'RB FORECAST'!Z110*($X108/12)","v":78686.07992616354},{"$f":"'RB FORECAST'!AA110*($X108/12)","v":78740.331695739034},{"$f":"'RB FORECAST'!AB110*($X108/12)","v":78814.613050689397},{"$f":"'RB FORECAST'!AC110*($X108/12)","v":78872.022908450614},{"$f":"'RB FORECAST'!AD110*($X108/12)","v":78864.244808854361},{"$f":"'RB FORECAST'!AE110*($X108/12)","v":78865.376440802545},{"$f":"'RB FORECAST'!AF110*($X108/12)","v":80299.144800796348},{"$f":"'RB FORECAST'!AG110*($X108/12)","v":80343.146826943354},{"$f":"'RB FORECAST'!AL110*($X108/12)","v":80343.146826943354},{"$f":"'RB FORECAST'!AM110*($X108/12)","v":81147.131464429578},{"$f":"'RB FORECAST'!AN110*($X108/12)","v":81166.697691584399},{"$f":"'RB FORECAST'!AO110*($X108/12)","v":81167.288419364209},{"$f":"'RB FORECAST'!AP110*($X108/12)","v":81167.499027585203},{"$f":"'RB FORECAST'!AQ110*($X108/12)","v":81194.039194303492},{"$f":"'RB FORECAST'!AR110*($X108/12)","v":81230.377908411247},{"$f":"'RB FORECAST'!AS110*($X108/12)","v":81258.463023573},{"$f":"'RB FORECAST'!AT110*($X108/12)","v":81254.657948427048},{"$f":"'RB FORECAST'!AU110*($X108/12)","v":81255.211546969615},{"$f":"'RB FORECAST'!AV110*($X108/12)","v":81956.61634182524},{"$f":"'RB FORECAST'!AW110*($X108/12)","v":81978.142296075632},946500.48764143535,975119.27168949193,28618.784048056579,null,922393.40542964626,-52725.866259845672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"General",101,{"$f":"V110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U109)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V111*($X109/12)","v":87954.754983666731},{"$f":"'RB FORECAST'!W111*($X109/12)","v":89832.000284970403},{"$f":"'RB FORECAST'!X111*($X109/12)","v":89877.685993724095},{"$f":"'RB FORECAST'!Y111*($X109/12)","v":89879.065299866677},{"$f":"'RB FORECAST'!Z111*($X109/12)","v":89879.557054652541},{"$f":"'RB FORECAST'!AA111*($X109/12)","v":89941.526402006653},{"$f":"'RB FORECAST'!AB111*($X109/12)","v":90026.374640559414},{"$f":"'RB FORECAST'!AC111*($X109/12)","v":90091.951329485732},{"$f":"'RB FORECAST'!AD111*($X109/12)","v":90083.066757435707},{"$f":"'RB FORECAST'!AE111*($X109/12)","v":90084.359369526021},{"$f":"'RB FORECAST'!AF111*($X109/12)","v":91722.088244012353},{"$f":"'RB FORECAST'!AG111*($X109/12)","v":91772.349772141737},{"$f":"'RB FORECAST'!AL111*($X109/12)","v":91772.349772141737},{"$f":"'RB FORECAST'!AM111*($X109/12)","v":92690.705130088347},{"$f":"'RB FORECAST'!AN111*($X109/12)","v":92713.054748109163},{"$f":"'RB FORECAST'!AO111*($X109/12)","v":92713.729509785437},{"$f":"'RB FORECAST'!AP111*($X109/12)","v":92713.970078048995},{"$f":"'RB FORECAST'!AQ111*($X109/12)","v":92744.285712415774},{"$f":"'RB FORECAST'!AR111*($X109/12)","v":92785.793785139773},{"$f":"'RB FORECAST'!AS111*($X109/12)","v":92817.874144371483},{"$f":"'RB FORECAST'!AT111*($X109/12)","v":92813.527778800868},{"$f":"'RB FORECAST'!AU111*($X109/12)","v":92814.160129425509},{"$f":"'RB FORECAST'!AV111*($X109/12)","v":93615.343163791826},{"$f":"'RB FORECAST'!AW111*($X109/12)","v":93639.931289607935},1081144.7801320481,1113834.725241727,32689.945109678898,null,1104650.6039353057,-9184.1213064212352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,"Total",102,2.129E-2,1.9599999999999999E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U110)","v":1.9599999999999999E-2},{"$f":"SUM(Y107:Y109)","v":175317.29542833334},179059.14621447018,179150.21002221893,{"$f":"SUM(AB107:AB109)","v":179152.9593473979},179153.9395458998,179277.46099030151,179446.58616957912,179577.2980082721,179559.5886855284,179562.16520632885,182826.59584425343,182926.78048097235,{"$f":"SUM(AK107:AK109)","v":182926.78048097235},{"$f":"SUM(AL107:AL109)","v":184757.30775180855},184801.85650401638,184803.20148408212,184803.68100082164,184864.10814915903,184946.8448135925,185010.78952946281,185002.12606315082,185003.38650667423,186600.35807181874,186649.36876735801,2155010.0259435559,2220169.8091229172,65159.783179361373,null,2093391.9701498223,-126777.83897309494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,null,null,null,103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"391","Office Furniture & Equipment",null,104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Wyoming",105,{"$f":"V114","v":0.11763},7.6200000000000004E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U113)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V115*($X113/12)","v":1012.2466086355697},{"$f":"'RB FORECAST'!W115*($X113/12)","v":656.92718751530651},{"$f":"'RB FORECAST'!X115*($X113/12)","v":1234.4954932351104},{"$f":"'RB FORECAST'!Y115*($X113/12)","v":1235.6033613096999},{"$f":"'RB FORECAST'!Z115*($X113/12)","v":1233.4567783044895},{"$f":"'RB FORECAST'!AA115*($X113/12)","v":1411.2053126149649},{"$f":"'RB FORECAST'!AB115*($X113/12)","v":1413.1938722415696},{"$f":"'RB FORECAST'!AC115*($X113/12)","v":1415.1829974271582},{"$f":"'RB FORECAST'!AD115*($X113/12)","v":1427.522347889839},{"$f":"'RB FORECAST'!AE115*($X113/12)","v":1429.545948931426},{"$f":"'RB FORECAST'!AF115*($X113/12)","v":1325.812281819231},{"$f":"'RB FORECAST'!AG115*($X113/12)","v":1296.4873666232497},{"$f":"'RB FORECAST'!AL115*($X113/12)","v":1218.0462060530028},{"$f":"'RB FORECAST'!AM115*($X113/12)","v":838.85858389522468},{"$f":"'RB FORECAST'!AN115*($X113/12)","v":1455.2244211159916},{"$f":"'RB FORECAST'!AO115*($X113/12)","v":1456.4067090403153},{"$f":"'RB FORECAST'!AP115*($X113/12)","v":1454.1159316239168},{"$f":"'RB FORECAST'!AQ115*($X113/12)","v":1643.8045330933166},{"$f":"'RB FORECAST'!AR115*($X113/12)","v":1645.9266720801302},{"$f":"'RB FORECAST'!AS115*($X113/12)","v":1648.0494146167453},{"$f":"'RB FORECAST'!AT115*($X113/12)","v":1661.2176477129367},{"$f":"'RB FORECAST'!AU115*($X113/12)","v":1663.3771819842016},{"$f":"'RB FORECAST'!AV115*($X113/12)","v":1552.6753170369818},{"$f":"'RB FORECAST'!AW115*($X113/12)","v":1521.380532113365},{"$f":"SUM(Y113:AJ113)","v":15091.679556547613},{"$f":"SUM(AK113:AV113)","v":17759.083150366128},{"$f":"AX113-AW113","v":2667.4035938185152},null,16289.837787275243,-1469.2453630908858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Distribution - Utah",106,{"$f":"V115","v":0.11763},{"$f":"W113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U114)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V116*($X114/12)","v":83482.998870611162},{"$f":"'RB FORECAST'!W116*($X114/12)","v":54178.745757752877},{"$f":"'RB FORECAST'!X116*($X114/12)","v":101812.52768674366},{"$f":"'RB FORECAST'!Y116*($X114/12)","v":101903.89687329436},{"$f":"'RB FORECAST'!Z116*($X114/12)","v":101726.86176636402},{"$f":"'RB FORECAST'!AA116*($X114/12)","v":116386.31388257908},{"$f":"'RB FORECAST'!AB116*($X114/12)","v":116550.31632985405},{"$f":"'RB FORECAST'!AC116*($X114/12)","v":116714.36542046626},{"$f":"'RB FORECAST'!AD116*($X114/12)","v":117732.02847999342},{"$f":"'RB FORECAST'!AE116*($X114/12)","v":117898.92089734325},{"$f":"'RB FORECAST'!AF116*($X114/12)","v":109343.69577681189},{"$f":"'RB FORECAST'!AG116*($X114/12)","v":106925.18250020358},{"$f":"'RB FORECAST'!AL116*($X114/12)","v":100455.90587983315},{"$f":"'RB FORECAST'!AM116*($X114/12)","v":69183.170992613304},{"$f":"'RB FORECAST'!AN116*($X114/12)","v":120016.7011359678},{"$f":"'RB FORECAST'!AO116*($X114/12)","v":120114.20794963259},{"$f":"'RB FORECAST'!AP116*($X114/12)","v":119925.28069926245},{"$f":"'RB FORECAST'!AQ116*($X114/12)","v":135569.46578928031},{"$f":"'RB FORECAST'!AR116*($X114/12)","v":135744.4849250601},{"$f":"'RB FORECAST'!AS116*($X114/12)","v":135919.55383739335},{"$f":"'RB FORECAST'!AT116*($X114/12)","v":137005.57732151161},{"$f":"'RB FORECAST'!AU116*($X114/12)","v":137183.6805580066},{"$f":"'RB FORECAST'!AV116*($X114/12)","v":128053.76736538997},{"$f":"'RB FORECAST'!AW116*($X114/12)","v":125472.79305325483},1244655.8542420177,1464644.5895072063,219988.73526518862,null,701843.78523486701,-762800.80427233933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"General",107,{"$f":"V116","v":0.11763},{"$f":"W113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U115)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V117*($X115/12)","v":186209.17143970091},{"$f":"'RB FORECAST'!W117*($X115/12)","v":120845.91466137297},{"$f":"'RB FORECAST'!X117*($X115/12)","v":227093.26065434556},{"$f":"'RB FORECAST'!Y117*($X115/12)","v":227297.05999975596},{"$f":"'RB FORECAST'!Z117*($X115/12)","v":226902.18246752536},{"$f":"'RB FORECAST'!AA117*($X115/12)","v":259600.1505478422},{"$f":"'RB FORECAST'!AB117*($X115/12)","v":259965.95867924968},{"$f":"'RB FORECAST'!AC117*($X115/12)","v":260331.87084881234},{"$f":"'RB FORECAST'!AD117*($X115/12)","v":262601.77247768216},{"$f":"'RB FORECAST'!AE117*($X115/12)","v":262974.02669919672},{"$f":"'RB FORECAST'!AF117*($X115/12)","v":243891.56197313531},{"$f":"'RB FORECAST'!AG117*($X115/12)","v":238497.05818858469},{"$f":"'RB FORECAST'!AL117*($X115/12)","v":224067.31014898137},{"$f":"'RB FORECAST'!AM117*($X115/12)","v":154313.34669795568},{"$f":"'RB FORECAST'!AN117*($X115/12)","v":267697.74420887604},{"$f":"'RB FORECAST'!AO117*($X115/12)","v":267915.23355674179},{"$f":"'RB FORECAST'!AP117*($X115/12)","v":267493.83054978552},{"$f":"'RB FORECAST'!AQ117*($X115/12)","v":302388.24956768029},{"$f":"'RB FORECAST'!AR117*($X115/12)","v":302778.63046798983},{"$f":"'RB FORECAST'!AS117*($X115/12)","v":303169.12239510601},{"$f":"'RB FORECAST'!AT117*($X115/12)","v":305591.50223145029},{"$f":"'RB FORECAST'!AU117*($X115/12)","v":305988.76223105646},{"$f":"'RB FORECAST'!AV117*($X115/12)","v":285624.45340275898},{"$f":"'RB FORECAST'!AW117*($X115/12)","v":279867.57961202814},2776209.9886372038,3266895.7650704109,490685.77643320709,null,2811830.4061647858,-455065.35890562506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,null,null,"Total",108,0.11763,{"$f":"W113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U116)","v":7.6200000000000004E-2},{"$f":"SUM(Y113:Y115)","v":270704.41691894765},175681.58760664114,330140.28383432433,{"$f":"SUM(AB113:AB115)","v":330436.56023436005},329862.50101219385,377397.66974303627,377929.4688813453,378461.41926670575,381761.3233055654,382302.4935454714,354561.07003176643,346718.72805541148,{"$f":"SUM(AK113:AK115)","v":325741.26223486755},{"$f":"SUM(AL113:AL115)","v":224335.37627446422},389169.66976595984,389485.84821541468,388873.22718067188,439601.5198900539,440169.04206513008,440736.72564711608,444258.29720067483,444835.81997104723,415230.89608518593,406861.75319739635,4035957.522435769,4749299.4377279822,713341.91529221321,null,3529964.0291869282,-1219335.408541054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,null,109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"392","Transportation Equipment",null,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Wyoming",111,{"$f":"V120","v":8.0140000000000003E-2},6.2199999999999998E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U119)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V121*($X119/12)","v":14808.75506268867},{"$f":"'RB FORECAST'!W121*($X119/12)","v":14977.746601977207},{"$f":"'RB FORECAST'!X121*($X119/12)","v":14949.766731518535},{"$f":"'RB FORECAST'!Y121*($X119/12)","v":15631.806318231844},{"$f":"'RB FORECAST'!Z121*($X119/12)","v":15754.290456709778},{"$f":"'RB FORECAST'!AA121*($X119/12)","v":15605.82066517099},{"$f":"'RB FORECAST'!AB121*($X119/12)","v":15626.865976452247},{"$f":"'RB FORECAST'!AC121*($X119/12)","v":16142.338552341818},{"$f":"'RB FORECAST'!AD121*($X119/12)","v":16249.645500540073},{"$f":"'RB FORECAST'!AE121*($X119/12)","v":16243.296987784764},{"$f":"'RB FORECAST'!AF121*($X119/12)","v":17650.086430998097},{"$f":"'RB FORECAST'!AG121*($X119/12)","v":18912.408931802824},{"$f":"'RB FORECAST'!AL121*($X119/12)","v":19097.003608719748},{"$f":"'RB FORECAST'!AM121*($X119/12)","v":19178.19971729154},{"$f":"'RB FORECAST'!AN121*($X119/12)","v":19164.756105799795},{"$f":"'RB FORECAST'!AO121*($X119/12)","v":19492.4586675149},{"$f":"'RB FORECAST'!AP121*($X119/12)","v":19551.309160551693},{"$f":"'RB FORECAST'!AQ121*($X119/12)","v":19479.973226432343},{"$f":"'RB FORECAST'!AR121*($X119/12)","v":19490.084959758842},{"$f":"'RB FORECAST'!AS121*($X119/12)","v":19737.756336763388},{"$f":"'RB FORECAST'!AT121*($X119/12)","v":19789.314578395453},{"$f":"'RB FORECAST'!AU121*($X119/12)","v":19786.264280533684},{"$f":"'RB FORECAST'!AV121*($X119/12)","v":20462.190595245625},{"$f":"'RB FORECAST'!AW121*($X119/12)","v":21068.704242375341},{"$f":"SUM(Y119:AJ119)","v":192552.82821621685},{"$f":"SUM(AK119:AV119)","v":236298.01547938233},{"$f":"AX119-AW119","v":43745.187263165484},null,150716.95044721354,-85581.065032168786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Distribution - Utah",112,{"$f":"V121","v":8.0140000000000003E-2},{"$f":"W119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U120)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V122*($X120/12)","v":287411.14971260418},{"$f":"'RB FORECAST'!W122*($X120/12)","v":290690.96981854917},{"$f":"'RB FORECAST'!X122*($X120/12)","v":290147.93114289455},{"$f":"'RB FORECAST'!Y122*($X120/12)","v":303385.08584880747},{"$f":"'RB FORECAST'!Z122*($X120/12)","v":305762.28142753628},{"$f":"'RB FORECAST'!AA122*($X120/12)","v":302880.75132570707},{"$f":"'RB FORECAST'!AB122*($X120/12)","v":303289.20275094849},{"$f":"'RB FORECAST'!AC122*($X120/12)","v":313293.59306293476},{"$f":"'RB FORECAST'!AD122*($X120/12)","v":315376.22683081421},{"$f":"'RB FORECAST'!AE122*($X120/12)","v":315253.01368141407},{"$f":"'RB FORECAST'!AF122*($X120/12)","v":342556.25217552751},{"$f":"'RB FORECAST'!AG122*($X120/12)","v":367055.64862908103},{"$f":"'RB FORECAST'!AL122*($X120/12)","v":370638.29741346074},{"$f":"'RB FORECAST'!AM122*($X120/12)","v":372214.16701343853},{"$f":"'RB FORECAST'!AN122*($X120/12)","v":371953.25083116832},{"$f":"'RB FORECAST'!AO122*($X120/12)","v":378313.36480615113},{"$f":"'RB FORECAST'!AP122*($X120/12)","v":379455.54642731079},{"$f":"'RB FORECAST'!AQ122*($X120/12)","v":378071.04497838597},{"$f":"'RB FORECAST'!AR122*($X120/12)","v":378267.29543216503},{"$f":"'RB FORECAST'!AS122*($X120/12)","v":383074.14887220418},{"$f":"'RB FORECAST'!AT122*($X120/12)","v":384074.80108381162},{"$f":"'RB FORECAST'!AU122*($X120/12)","v":384015.60031968891},{"$f":"'RB FORECAST'!AV122*($X120/12)","v":397134.10747373261},{"$f":"'RB FORECAST'!AW122*($X120/12)","v":408905.44030353543},3737102.1064068186,4586117.0649550539,849014.95854823524,null,2647857.7455824055,-1938259.3193726484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"General",113,{"$f":"V122","v":8.0140000000000003E-2},{"$f":"W119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U121)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V123*($X121/12)","v":0},{"$f":"'RB FORECAST'!W123*($X121/12)","v":0},{"$f":"'RB FORECAST'!X123*($X121/12)","v":0},{"$f":"'RB FORECAST'!Y123*($X121/12)","v":0},{"$f":"'RB FORECAST'!Z123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AA123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AB123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AC123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AD123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AE123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AF123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AG123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AL123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AM123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AN123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AO123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AP123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AQ123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AR123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AS123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AT123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AU123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AV123*($X121/12)","v":0},{"$f":"'RB FORECAST'!AW123*($X121/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,"Total",114,8.0140000000000003E-2,{"$f":"W119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U122)","v":6.2199999999999998E-2},{"$f":"SUM(Y119:Y121)","v":302219.90477529285},305668.71642052638,305097.6978744131,{"$f":"SUM(AB119:AB121)","v":319016.89216703933},321516.57188424608,318486.57199087803,318916.06872740074,329435.93161527655,331625.8723313543,331496.31066919887,360206.33860652562,385968.05756088387,{"$f":"SUM(AK119:AK121)","v":389735.30102218047},{"$f":"SUM(AL119:AL121)","v":391392.36673073005},391118.00693696813,397805.82347366604,399006.85558786249,397551.01820481831,397757.38039192389,402811.90520896757,403864.11566220707,403801.86460022262,417596.29806897824,429974.14454591076,3929654.9346230365,4822415.080434435,892760.14581139851,null,2798574.6960296193,-2023840.3844048157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,"393","Stores Equipment",null,116,{"$f":"V125","v":0.05},0.05,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U124)","v":0.05},{"$f":"'RB FORECAST'!V126*($V124/12)","v":0},{"$f":"'RB FORECAST'!W126*($V124/12)","v":0},{"$f":"'RB FORECAST'!X126*($V124/12)","v":0},{"$f":"'RB FORECAST'!Y126*($V124/12)","v":0},{"$f":"'RB FORECAST'!Z126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AA126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AB126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AC126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AD126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AE126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AF126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AG126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AL126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AM126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AN126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AO126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AP126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AQ126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AR126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AS126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AT126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AU126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AV126*($X124/12)","v":0},{"$f":"'RB FORECAST'!AW126*($X124/12)","v":0},{"$f":"SUM(Y124:AJ124)","v":0},{"$f":"SUM(AK124:AV124)","v":0},{"$f":"AX124-AW124","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Wyoming",117,{"$f":"V126","v":0.05},{"$f":"W124","v":0.05},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U125)","v":0.05},{"$f":"'RB FORECAST'!V127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!W127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!X127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Y127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Z127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AA127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AB127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AC127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AD127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AE127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AF127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AG127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AL127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AM127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AN127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AO127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AP127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AQ127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AR127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AS127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AT127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AU127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AV127*($X125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AW127*($X125/12)","v":51.549541666666663},618.59449999999981,618.59449999999981,0,null,618.59449999999981,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Distribution - Utah",118,{"$f":"V127","v":0.05},{"$f":"W124","v":0.05},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U126)","v":0.05},{"$f":"'RB FORECAST'!V128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!W128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!X128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Y128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Z128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AA128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AB128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AC128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AD128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AE128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AF128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AG128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AL128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AM128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AN128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AO128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AP128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AQ128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AR128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AS128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AT128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AU128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AV128*($X126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AW128*($X126/12)","v":218.69712500000003},2624.3655000000012,2624.3655000000012,0,null,2624.3655000000012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,"Total",119,0.05,{"$f":"W124","v":0.05},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U127)","v":0.05},{"$f":"SUM(Y124:Y126)","v":270.24666666666667},270.24666666666667,270.24666666666667,{"$f":"SUM(AB124:AB126)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,{"$f":"SUM(AK124:AK126)","v":270.24666666666667},{"$f":"SUM(AL124:AL126)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,3242.9600000000009,3242.9600000000009,0,null,3242.9600000000009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,"394","Tools, Shop & Garage Equipment",null,121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Wyoming",122,{"$f":"V131","v":7.6829999999999996E-2},7.5999999999999998E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U130)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V132*($X130/12)","v":13537.850694676577},{"$f":"'RB FORECAST'!W132*($X130/12)","v":13814.783278787247},{"$f":"'RB FORECAST'!X132*($X130/12)","v":11879.914064964227},{"$f":"'RB FORECAST'!Y132*($X130/12)","v":11879.914085201932},{"$f":"'RB FORECAST'!Z132*($X130/12)","v":11914.485156277276},{"$f":"'RB FORECAST'!AA132*($X130/12)","v":11655.79491579854},{"$f":"'RB FORECAST'!AB132*($X130/12)","v":11745.28023673138},{"$f":"'RB FORECAST'!AC132*($X130/12)","v":11849.06976632369},{"$f":"'RB FORECAST'!AD132*($X130/12)","v":11946.717093286194},{"$f":"'RB FORECAST'!AE132*($X130/12)","v":12056.724413317415},{"$f":"'RB FORECAST'!AF132*($X130/12)","v":16511.596894769038},{"$f":"'RB FORECAST'!AG132*($X130/12)","v":17780.395907319911},{"$f":"'RB FORECAST'!AL132*($X130/12)","v":17880.486834371899},{"$f":"'RB FORECAST'!AM132*($X130/12)","v":18003.290200178119},{"$f":"'RB FORECAST'!AN132*($X130/12)","v":17145.289136073134},{"$f":"'RB FORECAST'!AO132*($X130/12)","v":17145.289145047373},{"$f":"'RB FORECAST'!AP132*($X130/12)","v":17160.619388330993},{"$f":"'RB FORECAST'!AQ132*($X130/12)","v":17045.90543246326},{"$f":"'RB FORECAST'!AR132*($X130/12)","v":17085.586926196087},{"$f":"'RB FORECAST'!AS132*($X130/12)","v":17131.611497881324},{"$f":"'RB FORECAST'!AT132*($X130/12)","v":17174.912362788516},{"$f":"'RB FORECAST'!AU132*($X130/12)","v":17223.694160013783},{"$f":"'RB FORECAST'!AV132*($X130/12)","v":19199.168937446007},{"$f":"'RB FORECAST'!AW132*($X130/12)","v":19761.806915830613},{"$f":"SUM(Y130:AJ130)","v":156572.52650745341},{"$f":"SUM(AK130:AV130)","v":211957.66093662108},{"$f":"AX130-AW130","v":55385.134429167665},null,205551.06822445375,-6406.5927121673303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"Distribution - Utah",123,{"$f":"V132","v":7.6829999999999996E-2},{"$f":"W130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U131)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V133*($X131/12)","v":192292.3800053141},{"$f":"'RB FORECAST'!W133*($X131/12)","v":196225.94574633695},{"$f":"'RB FORECAST'!X133*($X131/12)","v":168742.95642135176},{"$f":"'RB FORECAST'!Y133*($X131/12)","v":168742.95670880922},{"$f":"'RB FORECAST'!Z133*($X131/12)","v":169234.00611438623},{"$f":"'RB FORECAST'!AA133*($X131/12)","v":165559.55563124095},{"$f":"'RB FORECAST'!AB133*($X131/12)","v":166830.61007893705},{"$f":"'RB FORECAST'!AC133*($X131/12)","v":168304.84229755544},{"$f":"'RB FORECAST'!AD133*($X131/12)","v":169691.83033031315},{"$f":"'RB FORECAST'!AE133*($X131/12)","v":171254.38038821326},{"$f":"'RB FORECAST'!AF133*($X131/12)","v":234531.63550045673},{"$f":"'RB FORECAST'!AG133*($X131/12)","v":252553.7268482169},{"$f":"'RB FORECAST'!AL133*($X131/12)","v":253975.42391179386},{"$f":"'RB FORECAST'!AM133*($X131/12)","v":255719.72971159316},{"$f":"'RB FORECAST'!AN133*($X131/12)","v":243532.6351435672},{"$f":"'RB FORECAST'!AO133*($X131/12)","v":243532.63527103773},{"$f":"'RB FORECAST'!AP133*($X131/12)","v":243750.38689450826},{"$f":"'RB FORECAST'!AQ133*($X131/12)","v":242120.98352087635},{"$f":"'RB FORECAST'!AR133*($X131/12)","v":242684.62165252242},{"$f":"'RB FORECAST'!AS133*($X131/12)","v":243338.35721422132},{"$f":"'RB FORECAST'!AT133*($X131/12)","v":243953.40509420473},{"$f":"'RB FORECAST'!AU133*($X131/12)","v":244646.30443996808},{"$f":"'RB FORECAST'!AV133*($X131/12)","v":272706.05743623094},{"$f":"'RB FORECAST'!AW133*($X131/12)","v":280697.79839903372},2223964.826071132,3010658.3386895582,786693.51261842623,null,2642063.2815164519,-368595.05717310635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"General",124,{"$f":"V133","v":7.6829999999999996E-2},{"$f":"W130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U132)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V134*($X132/12)","v":0},{"$f":"'RB FORECAST'!W134*($X132/12)","v":0},{"$f":"'RB FORECAST'!X134*($X132/12)","v":0},{"$f":"'RB FORECAST'!Y134*($X132/12)","v":0},{"$f":"'RB FORECAST'!Z134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AA134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AB134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AC134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AD134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AE134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AF134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AG134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AL134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AM134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AN134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AO134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AP134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AQ134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AR134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AS134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AT134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AU134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AV134*($X132/12)","v":0},{"$f":"'RB FORECAST'!AW134*($X132/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,"Total",125,7.6829999999999996E-2,{"$f":"W130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U133)","v":7.5999999999999998E-2},{"$f":"SUM(Y130:Y132)","v":205830.23069999067},210040.72902512419,180622.87048631598,{"$f":"SUM(AB130:AB132)","v":180622.87079401113},181148.49127066351,177215.35054703947,178575.89031566842,180153.91206387914,181638.54742359935,183311.10480153069,251043.23239522576,270334.12275553681,{"$f":"SUM(AK130:AK132)","v":271855.91074616578},{"$f":"SUM(AL130:AL132)","v":273723.01991177129},260677.92427964034,260677.92441608509,260911.00628283925,259166.8889533396,259770.20857871851,260469.96871210265,261128.31745699325,261869.99859998186,291905.22637367697,300459.60531486431,2380537.352578585,3222615.9996261792,842078.64704759419,null,2847614.3497409052,-375001.649885274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,null,126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"395","Laboratory Equipment",null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Wyoming",128,0,6.6699999999999995E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U136)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V138*($X136/12)","v":0},{"$f":"'RB FORECAST'!W138*($X136/12)","v":0},{"$f":"'RB FORECAST'!X138*($X136/12)","v":0},{"$f":"'RB FORECAST'!Y138*($X136/12)","v":0},{"$f":"'RB FORECAST'!Z138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AA138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AB138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AC138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AD138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AE138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AF138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AG138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AL138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AM138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AN138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AO138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AP138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AQ138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AR138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AS138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AT138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AU138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AV138*($X136/12)","v":0},{"$f":"'RB FORECAST'!AW138*($X136/12)","v":0},{"$f":"SUM(Y136:AJ136)","v":0},{"$f":"SUM(AK136:AV136)","v":0},{"$f":"AX136-AW136","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Distribution - Utah",129,0,{"$f":"W136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U137)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V139*($X137/12)","v":0},{"$f":"'RB FORECAST'!W139*($X137/12)","v":0},{"$f":"'RB FORECAST'!X139*($X137/12)","v":0},{"$f":"'RB FORECAST'!Y139*($X137/12)","v":0},{"$f":"'RB FORECAST'!Z139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AA139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AB139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AC139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AD139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AE139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AF139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AG139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AL139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AM139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AN139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AO139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AP139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AQ139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AR139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AS139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AT139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AU139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AV139*($X137/12)","v":0},{"$f":"'RB FORECAST'!AW139*($X137/12)","v":0},0,0,0,null,470.09559699999926,470.09559699999926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"General",130,0,{"$f":"W136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U138)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V140*($X138/12)","v":0},{"$f":"'RB FORECAST'!W140*($X138/12)","v":0},{"$f":"'RB FORECAST'!X140*($X138/12)","v":0},{"$f":"'RB FORECAST'!Y140*($X138/12)","v":0},{"$f":"'RB FORECAST'!Z140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AA140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AB140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AC140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AD140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AE140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AF140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AG140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AL140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AM140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AN140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AO140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AP140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AQ140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AR140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AS140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AT140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AU140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AV140*($X138/12)","v":0},{"$f":"'RB FORECAST'!AW140*($X138/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,"Total",131,0,{"$f":"W136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U139)","v":6.6699999999999995E-2},{"$f":"SUM(Y136:Y138)","v":0},0,0,{"$f":"SUM(AB136:AB138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK136:AK138)","v":0},{"$f":"SUM(AL136:AL138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,470.09559699999926,470.09559699999926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,"396","Power Operated Equipment",null,133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Wyoming",134,{"$f":"V143","v":6.5610000000000002E-2},3.1600000000000003E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U142)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V144*($X142/12)","v":3400.6083776666669},{"$f":"'RB FORECAST'!W144*($X142/12)","v":3400.6083776666669},{"$f":"'RB FORECAST'!X144*($X142/12)","v":3400.5939395178025},{"$f":"'RB FORECAST'!Y144*($X142/12)","v":3400.6009783738518},{"$f":"'RB FORECAST'!Z144*($X142/12)","v":3400.6009783738518},{"$f":"'RB FORECAST'!AA144*($X142/12)","v":3407.3534834765169},{"$f":"'RB FORECAST'!AB144*($X142/12)","v":3407.3534834765169},{"$f":"'RB FORECAST'!AC144*($X142/12)","v":3407.1083883838251},{"$f":"'RB FORECAST'!AD144*($X142/12)","v":3407.1083883838251},{"$f":"'RB FORECAST'!AE144*($X142/12)","v":3407.1083883838251},{"$f":"'RB FORECAST'!AF144*($X142/12)","v":3361.0275705189733},{"$f":"'RB FORECAST'!AG144*($X142/12)","v":3361.4046258703306},{"$f":"'RB FORECAST'!AL144*($X142/12)","v":3361.4046258703306},{"$f":"'RB FORECAST'!AM144*($X142/12)","v":3361.4046258703306},{"$f":"'RB FORECAST'!AN144*($X142/12)","v":3361.3895014906575},{"$f":"'RB FORECAST'!AO144*($X142/12)","v":3361.3968748965112},{"$f":"'RB FORECAST'!AP144*($X142/12)","v":3361.3968748965112},{"$f":"'RB FORECAST'!AQ144*($X142/12)","v":3368.4703198289203},{"$f":"'RB FORECAST'!AR144*($X142/12)","v":3368.4703198289203},{"$f":"'RB FORECAST'!AS144*($X142/12)","v":3368.2135756110333},{"$f":"'RB FORECAST'!AT144*($X142/12)","v":3368.2135756110333},{"$f":"'RB FORECAST'!AU144*($X142/12)","v":3368.2135756110333},{"$f":"'RB FORECAST'!AV144*($X142/12)","v":3319.9425824534319},{"$f":"'RB FORECAST'!AW144*($X142/12)","v":3320.3375588694062},{"$f":"SUM(Y142:AJ142)","v":40761.476980092644},{"$f":"SUM(AK142:AV142)","v":40288.85401083812},{"$f":"AX142-AW142","v":-472.62296925452392},null,40709.944566433907,421.09055559578701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Distribution - Utah",135,{"$f":"V144","v":6.5610000000000002E-2},{"$f":"W142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U143)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V145*($X143/12)","v":43773.023336999999},{"$f":"'RB FORECAST'!W145*($X143/12)","v":43773.023336999999},{"$f":"'RB FORECAST'!X145*($X143/12)","v":43772.837487482211},{"$f":"'RB FORECAST'!Y145*($X143/12)","v":43772.928092449285},{"$f":"'RB FORECAST'!Z145*($X143/12)","v":43772.928092449285},{"$f":"'RB FORECAST'!AA145*($X143/12)","v":43859.847117110687},{"$f":"'RB FORECAST'!AB145*($X143/12)","v":43859.847117110687},{"$f":"'RB FORECAST'!AC145*($X143/12)","v":43856.692224802988},{"$f":"'RB FORECAST'!AD145*($X143/12)","v":43856.692224802988},{"$f":"'RB FORECAST'!AE145*($X143/12)","v":43856.692224802988},{"$f":"'RB FORECAST'!AF145*($X143/12)","v":43263.534621289051},{"$f":"'RB FORECAST'!AG145*($X143/12)","v":43268.388121269432},{"$f":"'RB FORECAST'!AL145*($X143/12)","v":43268.388121269432},{"$f":"'RB FORECAST'!AM145*($X143/12)","v":43268.388121269432},{"$f":"'RB FORECAST'!AN145*($X143/12)","v":43268.193438509516},{"$f":"'RB FORECAST'!AO145*($X143/12)","v":43268.288349840259},{"$f":"'RB FORECAST'!AP145*($X143/12)","v":43268.288349840259},{"$f":"'RB FORECAST'!AQ145*($X143/12)","v":43359.338549014268},{"$f":"'RB FORECAST'!AR145*($X143/12)","v":43359.338549014268},{"$f":"'RB FORECAST'!AS145*($X143/12)","v":43356.033707823197},{"$f":"'RB FORECAST'!AT145*($X143/12)","v":43356.033707823197},{"$f":"'RB FORECAST'!AU145*($X143/12)","v":43356.033707823197},{"$f":"'RB FORECAST'!AV145*($X143/12)","v":42734.683915278823},{"$f":"'RB FORECAST'!AW145*($X143/12)","v":42739.768097270353},524686.43399756961,518602.77661477617,-6083.6573827934335,null,412229.53170156601,-106373.24491321016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"General",136,{"$f":"V145","v":6.5610000000000002E-2},{"$f":"W142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U144)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V146*($X144/12)","v":0},{"$f":"'RB FORECAST'!W146*($X144/12)","v":0},{"$f":"'RB FORECAST'!X146*($X144/12)","v":0},{"$f":"'RB FORECAST'!Y146*($X144/12)","v":0},{"$f":"'RB FORECAST'!Z146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AA146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AB146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AC146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AD146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AE146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AF146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AG146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AL146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AM146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AN146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AO146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AP146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AQ146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AR146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AS146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AT146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AU146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AV146*($X144/12)","v":0},{"$f":"'RB FORECAST'!AW146*($X144/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,null,"Total",137,6.5610000000000002E-2,{"$f":"W142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U145)","v":3.1600000000000003E-2},{"$f":"SUM(Y142:Y144)","v":47173.631714666662},47173.631714666662,47173.43142700001,{"$f":"SUM(AB142:AB144)","v":47173.529070823133},47173.529070823133,47267.200600587203,47267.200600587203,47263.80061318681,47263.80061318681,47263.80061318681,46624.562191808021,46629.792747139763,{"$f":"SUM(AK142:AK144)","v":46629.792747139763},{"$f":"SUM(AL142:AL144)","v":46629.792747139763},46629.582940000175,46629.685224736771,46629.685224736771,46727.808868843189,46727.808868843189,46724.247283434233,46724.247283434233,46724.247283434233,46054.626497732257,46060.105656139756,565447.91097766219,558891.63062561443,-6556.280352047761,null,452939.47626800014,-105952.15435761429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,null,null,138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"397","Communication Equipment",null,139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Wyoming",140,{"$f":"V149","v":8.0769999999999995E-2},{"$f":"20.28%*0.76","v":0.15412800000000001},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U148)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V150*($X148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!W150*($X148/12)","v":40483.3569001008},{"$f":"'RB FORECAST'!X150*($X148/12)","v":40494.653766210307},{"$f":"'RB FORECAST'!Y150*($X148/12)","v":40494.653766210307},{"$f":"'RB FORECAST'!Z150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AA150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AB150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AC150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AD150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AE150*($X148/12)","v":41751.721533615855},{"$f":"'RB FORECAST'!AF150*($X148/12)","v":43720.873189352671},{"$f":"'RB FORECAST'!AG150*($X148/12)","v":44403.215125263574},{"$f":"'RB FORECAST'!AL150*($X148/12)","v":44403.215125263574},{"$f":"'RB FORECAST'!AM150*($X148/12)","v":46089.966809940808},{"$f":"'RB FORECAST'!AN150*($X148/12)","v":46124.449898534367},{"$f":"'RB FORECAST'!AO150*($X148/12)","v":46124.449898534367},{"$f":"'RB FORECAST'!AP150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AQ150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AR150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AS150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AT150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AU150*($X148/12)","v":49961.583026550346},{"$f":"'RB FORECAST'!AV150*($X148/12)","v":55972.314705646546},{"$f":"'RB FORECAST'!AW150*($X148/12)","v":58055.127513998174},{"$f":"SUM(Y148:AJ148)","v":500037.84890647273},{"$f":"SUM(AK148:AV148)","v":596539.02211122005},{"$f":"AX148-AW148","v":96501.17320474732},null,672800.69805428456,76261.675943064503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Distribution - Utah",141,{"$f":"V150","v":8.0769999999999995E-2},{"$f":"W148","v":0.15412800000000001},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U149)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V151*($X149/12)","v":173461.96068656005},{"$f":"'RB FORECAST'!W151*($X149/12)","v":175862.44888596295},{"$f":"'RB FORECAST'!X151*($X149/12)","v":175911.52323875582},{"$f":"'RB FORECAST'!Y151*($X149/12)","v":175911.52323875582},{"$f":"'RB FORECAST'!Z151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AA151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AB151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AC151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AD151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AE151*($X149/12)","v":181372.31090359986},{"$f":"'RB FORECAST'!AF151*($X149/12)","v":189926.43928925414},{"$f":"'RB FORECAST'!AG151*($X149/12)","v":192890.57895096735},{"$f":"'RB FORECAST'!AL151*($X149/12)","v":192890.57895096735},{"$f":"'RB FORECAST'!AM151*($X149/12)","v":200217.94270348074},{"$f":"'RB FORECAST'!AN151*($X149/12)","v":200367.73957976696},{"$f":"'RB FORECAST'!AO151*($X149/12)","v":200367.73957976696},{"$f":"'RB FORECAST'!AP151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AQ151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AR151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AS151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AT151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AU151*($X149/12)","v":217036.5062104479},{"$f":"'RB FORECAST'!AV151*($X149/12)","v":243147.53241044318},{"$f":"'RB FORECAST'!AW151*($X149/12)","v":252195.41255416855},2172198.3397118556,2591405.9830412818,419207.64332942618,null,2509887.5169720361,-81518.466069245711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,"Total",142,8.0769999999999995E-2,{"$f":"W149","v":0.15412800000000001},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U150)","v":0.15412800000000001},{"$f":"SUM(Y148:Y149)","v":213392.72764420006},216345.80578606375,216406.17700496613,{"$f":"SUM(AB148:AB149)","v":216406.17700496613},223124.03243721573,223124.03243721573,223124.03243721573,223124.03243721573,223124.03243721573,223124.03243721573,233647.31247860682,237293.79407623093,{"$f":"SUM(AK148:AK149)","v":237293.79407623093},{"$f":"SUM(AL148:AL149)","v":246307.90951342156},246492.18947830133,246492.18947830133,266998.08923699823,266998.08923699823,266998.08923699823,266998.08923699823,266998.08923699823,266998.08923699823,299119.84711608972,310250.54006816674,2672236.188618328,3187945.0051525012,515708.81653417321,null,3182688.21502632,{"$f":"BA150-AX150","v":-5256.7901261812076}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,null,null,null,143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"398","Miscellaneous Equipment",null,144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Wyoming",145,{"$f":"V154","v":6.6699999999999995E-2},8.1299999999999997E-2,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U153)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!W155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!X155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!Y155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!Z155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AA155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AB155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AC155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AD155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AE155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AF155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AG155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AL155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AM155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AN155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AO155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AP155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AQ155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AR155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AS155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AT155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AU155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AV155*($X153/12)","v":197.15554875000001},{"$f":"'RB FORECAST'!AW155*($X153/12)","v":197.15554875000001},{"$f":"SUM(Y153:AJ153)","v":2365.8665850000002},{"$f":"SUM(AK153:AV153)","v":2365.8665850000002},{"$f":"AX153-AW153","v":0},null,8406.3898332047393,6040.5232482047395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"Distribution - Utah",146,{"$f":"V155","v":6.6699999999999995E-2},{"$f":"W153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U154)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!W156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!X156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!Y156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!Z156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AA156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AB156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AC156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AD156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AE156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AF156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AG156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AL156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AM156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AN156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AO156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AP156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AQ156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AR156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AS156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AT156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AU156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AV156*($X154/12)","v":59111.065793999987},{"$f":"'RB FORECAST'!AW156*($X154/12)","v":59111.065793999987},709332.7895279997,709332.7895279997,0,null,454733.07845112093,-254599.71107687877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"General",147,{"$f":"V156","v":6.6699999999999995E-2},{"$f":"W153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U155)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V157*($X155/12)","v":0},{"$f":"'RB FORECAST'!W157*($X155/12)","v":0},{"$f":"'RB FORECAST'!X157*($X155/12)","v":0},{"$f":"'RB FORECAST'!Y157*($X155/12)","v":0},{"$f":"'RB FORECAST'!Z157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AA157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AB157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AC157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AD157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AE157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AF157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AG157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AL157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AM157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AN157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AO157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AP157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AQ157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AR157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AS157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AT157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AU157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AV157*($X155/12)","v":0},{"$f":"'RB FORECAST'!AW157*($X155/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,"Total",148,6.6699999999999995E-2,{"$f":"W153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($X$9,$V$9:$W$163,U156)","v":8.1299999999999997E-2},{"$f":"SUM(Y153:Y155)","v":59308.221342749988},59308.221342749988,59308.221342749988,{"$f":"SUM(AB153:AB155)","v":59308.221342749988},59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,{"$f":"SUM(AK153:AK155)","v":59308.221342749988},{"$f":"SUM(AL153:AL155)","v":59308.221342749988},59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,59308.221342749988,711698.656113,711698.656113,0,null,463139.46828432573,-248559.18782867427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,null,null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,"399","Communication Equipment",null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Wyoming",151,0,null,null,{"$f":"'RB FORECAST'!V161*($V159/12)","v":0},{"$f":"'RB FORECAST'!W161*($V159/12)","v":0},{"$f":"'RB FORECAST'!X161*($V159/12)","v":0},{"$f":"'RB FORECAST'!Y161*($V159/12)","v":0},{"$f":"'RB FORECAST'!Z161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AA161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AB161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AC161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AD161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AE161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AF161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AG161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AL161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AM161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AN161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AO161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AP161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AQ161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AR161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AS161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AT161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AU161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AV161*($X159/12)","v":0},{"$f":"'RB FORECAST'!AW161*($X159/12)","v":0},{"$f":"SUM(Y159:AJ159)","v":0},{"$f":"SUM(AK159:AV159)","v":0},{"$f":"AX159-AW159","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Distribution - Utah",152,0,null,null,{"$f":"'RB FORECAST'!V162*($V160/12)","v":0},{"$f":"'RB FORECAST'!W162*($V160/12)","v":0},{"$f":"'RB FORECAST'!X162*($V160/12)","v":0},{"$f":"'RB FORECAST'!Y162*($V160/12)","v":0},{"$f":"'RB FORECAST'!Z162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AA162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AB162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AC162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AD162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AE162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AF162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AG162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AL162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AM162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AN162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AO162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AP162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AQ162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AR162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AS162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AT162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AU162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AV162*($X160/12)","v":0},{"$f":"'RB FORECAST'!AW162*($X160/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,"Total",153,0,null,null,{"$f":"SUM(Y159:Y160)","v":0},0,0,{"$f":"SUM(AB159:AB160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK159:AK160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (General)",null,null,155,-2589352,null,{"$f":"HLOOKUP($X$9,$V$9:$W$163,U163)","v":0},{"$f":"$X$163/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$X$163/12","v":0},0,0,0,0,0,0,0,0,{"$f":"$X$163/12","v":0},{"$f":"SUM(Y163:AJ163)","v":0},{"$f":"SUM(AK163:AV163)","v":0},{"$f":"AX163-AW163","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,"Total General Plant",null,null,null,null,null,{"$f":"SUM(Y161,Y163,Y156,Y150,Y145,Y139,Y133,Y127,Y122,Y116,Y110,Y104)","v":1274216.6751908478},1193548.0847769091,1318169.1386586553,{"$f":"SUM(AB161,AB163,AB156,AB150,AB145,AB139,AB133,AB127,AB122,AB116,AB110,AB104)","v":1332387.4566280143},1341557.5332304589,1382346.754318475,1384837.715141213,1397594.8620139528,1404551.6328058667,1406638.3752823491,1488487.5795576028,1529449.7436855917,{"$f":"SUM(AK161,AK163,AK156,AK150,AK145,AK139,AK133,AK127,AK122,AK116,AK110,AK104)","v":1513761.3093169734},1426724.2409387522,1578467.697914303,1585473.1403017025,1606801.012523347,1654487.901312629,1655947.8419646232,1662330.1936274983,1667553.6609128753,1668811.8742077751,1716085.7202228985,1739833.9855592526,{"$f":"SUM(Y165:AJ165)","v":16453785.551289938},{"$f":"SUM(AK165:AV165)","v":19476278.578802627},{"$f":"AX165-AW165","v":3022493.0275126882},null,15372025.260282921,-4104253.3185197059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Total Depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":60781.082499999997},{"$f":"SUM(Y168:AJ168)","v":729372.99000000011},{"$f":"SUM(AK168:AV168)","v":729372.99000000011},{"$f":"AX168-AW168","v":0},null,506625.62999999995,-222747.36000000016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,"Distribution - Wyoming",null,null,null,null,null,{"$f":"SUM(Y92,Y87,Y82,Y77,Y72,Y67,Y62,Y54,Y46,Y41,Y11,Y36,Y31)+Y96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":223977.50395491571},{"$f":"SUM(Z92,Z87,Z82,Z77,Z72,Z67,Z62,Z54,Z46,Z41,Z11,Z36,Z31)+Z96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":228591.18986562494},{"$f":"SUM(AA92,AA87,AA82,AA77,AA72,AA67,AA62,AA54,AA46,AA41,AA11,AA36,AA31)+AA96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":229222.1616324982},{"$f":"SUM(AB92,AB87,AB82,AB77,AB72,AB67,AB62,AB54,AB46,AB41,AB11,AB36,AB31)+AB96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":230414.86871988093},{"$f":"SUM(AC92,AC87,AC82,AC77,AC72,AC67,AC62,AC54,AC46,AC41,AC11,AC36,AC31)+AC96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":230613.26185983312},{"$f":"SUM(AD92,AD87,AD82,AD77,AD72,AD67,AD62,AD54,AD46,AD41,AD11,AD36,AD31)+AD96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":232658.24565276629},{"$f":"SUM(AE92,AE87,AE82,AE77,AE72,AE67,AE62,AE54,AE46,AE41,AE11,AE36,AE31)+AE96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":241307.91827210193},{"$f":"SUM(AF92,AF87,AF82,AF77,AF72,AF67,AF62,AF54,AF46,AF41,AF11,AF36,AF31)+AF96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":241313.42453941426},{"$f":"SUM(AG92,AG87,AG82,AG77,AG72,AG67,AG62,AG54,AG46,AG41,AG11,AG36,AG31)+AG96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":241896.34432972589},{"$f":"SUM(AH92,AH87,AH82,AH77,AH72,AH67,AH62,AH54,AH46,AH41,AH11,AH36,AH31)+AH96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":276246.68187715224},{"$f":"SUM(AI92,AI87,AI82,AI77,AI72,AI67,AI62,AI54,AI46,AI41,AI11,AI36,AI31)+AI96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":277319.83160306123},{"$f":"SUM(AJ92,AJ87,AJ82,AJ77,AJ72,AJ67,AJ62,AJ54,AJ46,AJ41,AJ11,AJ36,AJ31)+AJ96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":259523.26262060952},{"$f":"SUM(AK92,AK87,AK82,AK77,AK72,AK67,AK62,AK54,AK46,AK41,AK11,AK36,AK31)+AK96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":260608.41333971743},{"$f":"SUM(AL92,AL87,AL82,AL77,AL72,AL67,AL62,AL54,AL46,AL41,AL11,AL36,AL31)+AL96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":263253.05833657313},{"$f":"SUM(AM92,AM87,AM82,AM77,AM72,AM67,AM62,AM54,AM46,AM41,AM11,AM36,AM31)+AM96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":263567.56368409959},{"$f":"SUM(AN92,AN87,AN82,AN77,AN72,AN67,AN62,AN54,AN46,AN41,AN11,AN36,AN31)+AN96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":264345.77706767834},{"$f":"SUM(AO92,AO87,AO82,AO77,AO72,AO67,AO62,AO54,AO46,AO41,AO11,AO36,AO31)+AO96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":264465.72250368784},{"$f":"SUM(AP92,AP87,AP82,AP77,AP72,AP67,AP62,AP54,AP46,AP41,AP11,AP36,AP31)+AP96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":265493.10694312083},{"$f":"SUM(AQ92,AQ87,AQ82,AQ77,AQ72,AQ67,AQ62,AQ54,AQ46,AQ41,AQ11,AQ36,AQ31)+AQ96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":269200.9710763123},{"$f":"SUM(AR92,AR87,AR82,AR77,AR72,AR67,AR62,AR54,AR46,AR41,AR11,AR36,AR31)+AR96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":269212.24701730954},{"$f":"SUM(AS92,AS87,AS82,AS77,AS72,AS67,AS62,AS54,AS46,AS41,AS11,AS36,AS31)+AS96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":269584.04770048358},{"$f":"SUM(AT92,AT87,AT82,AT77,AT72,AT67,AT62,AT54,AT46,AT41,AT11,AT36,AT31)+AT96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":281555.9559453805},{"$f":"SUM(AU92,AU87,AU82,AU77,AU72,AU67,AU62,AU54,AU46,AU41,AU11,AU36,AU31)+AU96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":282286.30988306506},{"$f":"SUM(AV92,AV87,AV82,AV77,AV72,AV67,AV62,AV54,AV46,AV41,AV11,AV36,AV31)+AV96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":277350.11378978618},2913084.6949275844,{"$f":"SUM(AK169:AV169)","v":3230923.2872872134},317838.59235962899,null,2603995.7386009479,-626927.54868626548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,null,null,null,null,{"$f":"SUM(Y93,Y88,Y83,Y78,Y73,Y68,Y63,Y58,Y47,Y42,Y12,Y37,Y32)+Y97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":6776443.2285026163},{"$f":"SUM(Z93,Z88,Z83,Z78,Z73,Z68,Z63,Z58,Z47,Z42,Z12,Z37,Z32)+Z97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":6927613.9581967052},{"$f":"SUM(AA93,AA88,AA83,AA78,AA73,AA68,AA63,AA58,AA47,AA42,AA12,AA37,AA32)+AA97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":6944835.5990596795},{"$f":"SUM(AB93,AB88,AB83,AB78,AB73,AB68,AB63,AB58,AB47,AB42,AB12,AB37,AB32)+AB97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":6981351.5903024338},{"$f":"SUM(AC93,AC88,AC83,AC78,AC73,AC68,AC63,AC58,AC47,AC42,AC12,AC37,AC32)+AC97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":6989186.7010812806},{"$f":"SUM(AD93,AD88,AD83,AD78,AD73,AD68,AD63,AD58,AD47,AD42,AD12,AD37,AD32)+AD97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7060424.0063347435},{"$f":"SUM(AE93,AE88,AE83,AE78,AE73,AE68,AE63,AE58,AE47,AE42,AE12,AE37,AE32)+AE97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7375435.5580754243},{"$f":"SUM(AF93,AF88,AF83,AF78,AF73,AF68,AF63,AF58,AF47,AF42,AF12,AF37,AF32)+AF97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7368498.5793317454},{"$f":"SUM(AG93,AG88,AG83,AG78,AG73,AG68,AG63,AG58,AG47,AG42,AG12,AG37,AG32)+AG97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7391759.9423804618},{"$f":"SUM(AH93,AH88,AH83,AH78,AH73,AH68,AH63,AH58,AH47,AH42,AH12,AH37,AH32)+AH97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8066819.4591207597},{"$f":"SUM(AI93,AI88,AI83,AI78,AI73,AI68,AI63,AI58,AI47,AI42,AI12,AI37,AI32)+AI97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8096662.3931697002},{"$f":"SUM(AJ93,AJ88,AJ83,AJ78,AJ73,AJ68,AJ63,AJ58,AJ47,AJ42,AJ12,AJ37,AJ32)+AJ97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7806632.2107496504},{"$f":"SUM(AK93,AK88,AK83,AK78,AK73,AK68,AK63,AK58,AK47,AK42,AK12,AK37,AK32)+AK97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7852907.3919322649},{"$f":"SUM(AL93,AL88,AL83,AL78,AL73,AL68,AL63,AL58,AL47,AL42,AL12,AL37,AL32)+AL97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7935556.7569797309},{"$f":"SUM(AM93,AM88,AM83,AM78,AM73,AM68,AM63,AM58,AM47,AM42,AM12,AM37,AM32)+AM97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7944689.7379587526},{"$f":"SUM(AN93,AN88,AN83,AN78,AN73,AN68,AN63,AN58,AN47,AN42,AN12,AN37,AN32)+AN97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7965861.7692493098},{"$f":"SUM(AO93,AO88,AO83,AO78,AO73,AO68,AO63,AO58,AO47,AO42,AO12,AO37,AO32)+AO97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":7970173.2807402294},{"$f":"SUM(AP93,AP88,AP83,AP78,AP73,AP68,AP63,AP58,AP47,AP42,AP12,AP37,AP32)+AP97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8003452.1134333126},{"$f":"SUM(AQ93,AQ88,AQ83,AQ78,AQ73,AQ68,AQ63,AQ58,AQ47,AQ42,AQ12,AQ37,AQ32)+AQ97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8131335.7061821725},{"$f":"SUM(AR93,AR88,AR83,AR78,AR73,AR68,AR63,AR58,AR47,AR42,AR12,AR37,AR32)+AR97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8130295.0753495414},{"$f":"SUM(AS93,AS88,AS83,AS78,AS73,AS68,AS63,AS58,AS47,AS42,AS12,AS37,AS32)+AS97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8143347.7151719201},{"$f":"SUM(AT93,AT88,AT83,AT78,AT73,AT68,AT63,AT58,AT47,AT42,AT12,AT37,AT32)+AT97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8378474.5475212513},{"$f":"SUM(AU93,AU88,AU83,AU78,AU73,AU68,AU63,AU58,AU47,AU42,AU12,AU37,AU32)+AU97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8396464.8230460994},{"$f":"SUM(AV93,AV88,AV83,AV78,AV73,AV68,AV63,AV58,AV47,AV42,AV12,AV37,AV32)+AV97*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))","v":8325424.9058690136},87785663.226305217,97177983.823433593,{"$f":"AX170-AW170","v":9392320.5971283764},null,70089033.506113559,-27088950.317320034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,"General",null,null,null,null,null,{"$f":"Y165","v":1274216.6751908478},1193548.0847769091,1318169.1386586553,{"$f":"AB165","v":1332387.4566280143},1341557.5332304589,1382346.754318475,1384837.715141213,1397594.8620139528,1404551.6328058667,1406638.3752823491,1488487.5795576028,1529449.7436855917,{"$f":"AK165","v":1513761.3093169734},1426724.2409387522,1578467.697914303,1585473.1403017025,1606801.012523347,1654487.901312629,1655947.8419646232,1662330.1936274983,1667553.6609128753,1668811.8742077751,1716085.7202228985,1739833.9855592526,16453785.551289938,19476278.578802627,3022493.0275126882,null,15372025.260282921,-4104253.3185197059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,"Total (including amortization of reserve variance)",null,null,null,null,null,{"$f":"SUM(Y168:Y171)","v":8335418.4901483804},8410534.3153392393,8553007.9818508327,{"$f":"SUM(AB168:AB171)","v":8604934.99815033},8622138.5786715727,8736210.0888059847,9062362.2739887387,9068187.948385112,9098989.0020160545,9810485.5987802614,9923250.8868303653,9656386.2995558511,{"$f":"SUM(AK168:AK171)","v":9688058.1970889568},{"$f":"SUM(AL168:AL171)","v":9686315.138755057},9847506.0820571557,9876461.7691186909,9902221.0982672647,9984214.2041890621,10117265.601723108,10122618.598494351,10141266.506285278,10389623.460174408,10455617.935652062,{"$f":"SUM(AV168:AV171)","v":10403390.087718053},107881906.46252273,120614558.67952345,12732652.217000723,null,88571680.134997427,-32042878.544526026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"Y172","v":8335418.4901483804},{"$f":"Z172","v":8410534.3153392393},8553007.9818508327,8604934.99815033,8622138.5786715727,8736210.0888059847,9062362.2739887387,9068187.948385112,9098989.0020160545,9810485.5987802614,9923250.8868303653,9656386.2995558511,9688058.1970889568,9686315.138755057,9847506.0820571557,9876461.7691186909,9902221.0982672647,9984214.2041890621,10117265.601723108,10122618.598494351,10141266.506285278,10389623.460174408,10455617.935652062,10403390.087718053,{"$f":"AW172","v":107881906.46252273},{"$f":"AX172","v":120614558.67952345},null,null,88571680.134997427,-32042878.544526026]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,null,{"$f":"Y5","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"G7","v":-815166331.72999978},{"$f":"H7","v":-847917741.66999984},{"$f":"I7","v":-906888492.17000008},null,{"$f":"W190","v":-975133043.36000001},{"$f":"Y190","v":-981492695.70740914},-987909620.32392168,-994445755.05868661,-1001023768.7383026,-1007616561.5218406,-1014302109.1652128,-1021252860.6284134,-1028208349.1167612,-1035188882.8369019,-1042747955.1161239,-1050398720.1280442,-1057832489.7889063,-1065292012.790045,-1072750118.4597987,-1080339293.1697967,-1087952012.5904036,-1095585677.6701131,-1103286013.7269857,-1111094537.7416971,-1118907414.4336424,-1126735454.2813249,-1134765440.3855238,-1142849088.5155482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",{"$f":"G8","v":27776109.589999996},{"$f":"H8","v":12603369.579999998},{"$f":"I8","v":3588642.87},null,{"$f":"$J8/12","v":294036.69750000001},294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,{"$f":"$K8/12","v":294036.69750000001},294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001,294036.69750000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",0,0,{"$f":"I9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",2332765.04,0,1211345.02,null,{"$f":"SUM($U$181:$W$181)/SUM($U$178:$W$178)*Y178","v":23701.226462910516},{"$f":"SUM($U$181:$W$181)/SUM($U$178:$W$178)*Z178","v":23701.226462910516},{"$f":"SUM($U$181:$W$181)/SUM($U$178:$W$178)*AA178","v":23701.226462910516},23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516,23701.226462910516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",-287201,-356410.2,-41100.089999999997,null,{"$f":"$J13/12","v":-4579.0049042668825},{"$f":"($J13-SUM(W183:Y183))/12","v":-772.41366224464218},{"$f":"($J13-SUM(X183:Z183))/12","v":-4133.053357057589},{"$f":"($J13-SUM(Y183:AA183))/12","v":-3788.6322439694559},{"$f":"$J13/12","v":-4579.0049042668825},-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,{"$f":"$K13/12","v":-4579.0049042668825},-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825,-4579.0049042668825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",7986033.1599999703,7378653.4900000002,330233.63,null,{"$f":"$J14/12","v":104959.73702171264},{"$f":"$J14/12","v":104959.73702171264},{"$f":"$J14/12","v":104959.73702171264},{"$f":"$J14/12","v":104959.73702171264},104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,{"$f":"$K14/12","v":104959.73702171264},104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264,104959.73702171264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amoritization Expense",-79488060.459999993,-83842763.180000007,-90187002.540000007,null,{"$f":"-Y173","v":-8335418.4901483804},{"$f":"-Z173","v":-8410534.3153392393},-8553007.9818508327,{"$f":"-AB173","v":-8604934.99815033},{"$f":"-AC173","v":-8622138.5786715727},-8736210.0888059847,-9062362.2739887387,-9068187.948385112,-9098989.0020160545,-9810485.5987802614,-9923250.8868303653,-9656386.2995558511,-9688058.1970889568,-9686315.138755057,-9847506.0820571557,-9876461.7691186909,-9902221.0982672647,-9984214.2041890621,-10117265.601723108,-10122618.598494351,-10141266.506285278,-10389623.460174408,-10455617.935652062,-10403390.087718053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Charged to Clearing",0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"G18","v":8928943.7300000004},{"$f":"H18","v":5246399.8099999996},{"$f":"I18","v":16853329.920000002},null,{"$f":"((SUM($W$188)/SUM($W$185))*Y185)","v":1557647.4866589897},1571684.4515042636,1598308.6394582535,1608012.2897937717,1611227.1390532444,1632543.7893534382,1693492.1547077026,1694580.8039569671,1700336.6257949935,1833294.6634779298,1854367.218829676,1804497.9826134348,1810416.5398698545,{"$f":"((SUM($W$188)/SUM($W$185))*AL185)","v":1810090.8129209187},1840212.7159787503,1845623.6924317251,1850437.3624776525,1865759.4912362027,1890622.9309315602,1891623.2504688066,1895108.0025225058,1941518.6998950378,1953851.1495474027,1944091.2825216299]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"G20","v":-847917741.66999984},{"$f":"H20","v":-906888492.17000008},{"$f":"I20","v":-975133043.36000001},null,{"$f":"SUM(Y177:Y188)","v":-981492695.70740914},-987909620.32392168,-994445755.05868661,-1001023768.7383026,-1007616561.5218406,-1014302109.1652128,-1021252860.6284134,-1028208349.1167612,-1035188882.8369019,-1042747955.1161239,-1050398720.1280442,-1057832489.7889063,-1065292012.790045,-1072750118.4597987,-1080339293.1697967,-1087952012.5904036,-1095585677.6701131,-1103286013.7269857,-1111094537.7416971,-1118907414.4336424,-1126735454.2813249,-1134765440.3855238,-1142849088.5155482,-1150890268.6646643]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":12,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,"Contributions in Aid of Construction",null,null,null,null,null,null,null,"2022-12-01"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2016,2017,2018,2019,2020,2021,2022]
[]
[1,"Beginning balance",24527224.149999995,19720559.149999995,{"$f":"+D17","v":12128596.149999995},{"$f":"+E17","v":2640376.5899999943},{"$f":"+F17","v":0},{"$f":"+G17","v":0},{"$f":"+H17","v":0}]
[2,"Contributions Received",null,null,null,null,null,null,null,"1/"]
[3,"Refunds",-1924893,-2369340,-2861864.05,-796397.97473052714,0,0,0,"2/"]
[4,"Cancellation of expired agreements",-2825320,-4458951,-6626355.5099999998,-1843978.6152694675,0,0,0,"3/"]
[5,"Cust advances for indust/reimbursable projects",-56452,-763672]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",{"$f":"SUM(C11:C15)","v":19720559.149999995},12128596.149999995,2640376.5899999943,0,0,0,0]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":13,"n_rows":117,"n_cols":55,"rows_kept":117,"cut":false,"hidden":false,"merged":[[51,38,51,44],[78,38,78,44],[89,38,89,44],[93,38,93,39],[26,38,26,44],[41,38,41,39],[42,38,42,44],[43,38,43,44],[48,38,48,44],[0,0,0,7],[2,38,2,44],[4,38,4,44],[5,38,5,44],[14,38,14,44]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,"   "]
["Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,"2020-12-01"]
["190, 255, 282 Forecast",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,"12 Mos Dec-2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"thru  Dec. 31, 2021"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000",null,null,null,null,null,null,null,null,null,null,"Total","General","Production","Utah Distribution","Wyoming Distribution",null,"Questar Gas Company",null,"Tax Rate",0.24712939]
[null,null,null,null,null,null,null,null,null,"2022-12-01",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","YE True Up","Estimated","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,null,null,null,null,null,null,"2021 5+7 Revenue Deficiency Study"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Booked","Balance","Change","Balance",null,2020,null,null,2021,null,null,null,null,null,"Net Gas Plant",null,null,null,null,null,null,null,"ADIT and EDIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43465,"in Jan 2019","2020-12-31","Jan - Dec 20","2021-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,null,"101","General Plant",3186353704.21,267551822.05000001,79968136,2742611606.0700002,96222140.090000004,null,null,"Jan-May Actuals","7 months budegted","TOTAL 2021 ADIT",null,"2022 budgeted","TOTAL 2022 ADIT"]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 190000  Beg. Balance",0,0,{"$f":"+X8+Y8","v":0},null,{"$f":"+Z8+AA8","v":0},null,null,null,null,null,null,null,null,null,null,"101-ARC","General Plant ARC",70081061.390000001,0,null,69365697.810000002,715363.58,null,190,4764111.3099999949,null,{"$f":"SUM(AV8:AW8)","v":4764111.3099999949},null,null,{"$f":"AX8+AZ8","v":4764111.3099999949}]
[null,null,null,"YE","HIST SPREAD",null,"2023 CASE","2024 CASE",null,null,null,"AVG Net Plant Balance 1/","AVG 282/282.1 Balance","% 282 to Net Plant",null,null,"2021 Change",null,"2021 Change ","2021 Change","Total",null,"Acct. 190008  Beg. Balance",{"$f":"AO35","v":52271894.810000002},0,{"$f":"+X9+Y9","v":52271894.810000002},null,{"$f":"+Z9","v":52271894.810000002},null,{"$f":"Z49","v":0.81240772588491361},{"$f":"Z50","v":0.18759214061543597},{"$f":"+Z11+Z12","v":-345512210.79000002},{"$f":"AD9","v":0.81240772588491361},{"$f":"AE9","v":0.18759214061543597},{"$f":"+AB11+AB12","v":-345512210.79000002},null,null,null,"106","Completed Construction Not Classified - Gas",269216927.60000002,4818639.83,0,262721970.88999999,1676316.88,null,282,-524152389.04000002,-14697052.464429371,{"$f":"SUM(AV9:AW9)","v":-538849441.50442934},null,-7750638.0001300797,{"$f":"AX9+AZ9","v":-546600079.5045594}]
[null,null,null,null,null,null,null,null,null,null,2020,2071986311.0624888,-339416846.19583338,{"$f":"M10/L10","v":-0.16381230145376041},null,null,null,null,"Not Prorated","Prorated","2021 Change",null,"Acct. 190009  Beg. Balance",{"$f":"AO36","v":12156825.140000001},0,12156825.140000001,null,12156825.140000001,null,null,null,null,null,null,null,null,null,null,"107","Construction Work in Progress - Gas",171101890.69,72636289.480000004,0,96978136.329999998,1487464.88,null,283,-47199799.82,0,-47199799.82,null,0,{"$f":"AX10+AZ10","v":-47199799.82}]
[null,null,null,"12/31/2022",null,null,null,null,null,null,2021,2222781021.6316557,-343765707.50166672,{"$f":"M11/L11","v":-0.15465567869988467},{"$f":"M11-M10","v":-4348861.3058333397},null,null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"-AO91","v":-280377493.05000001},0,{"$f":"+X11+Y11","v":-280377493.05000001},null,{"$f":"+Z11","v":-280377493.05000001},null,{"$f":"+Z11","v":-280377493.05000001},{"$f":"+Z12","v":-65134717.740000002},{"$f":"+AE11+AD11","v":-345512210.79000002},{"$f":"+AB11","v":-280377493.05000001},{"$f":"+AB12","v":-65134717.740000002},{"$f":"+AH11+AG11","v":-345512210.79000002},null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",-851213105.17999995,-133462506.09999999,-71164490.400000006,-613261093.09000003,-33325015.59,null,null,{"$f":"SUM(AV8:AV10)","v":-566588077.55000007},{"$f":"SUM(AW8:AW10)","v":-14697052.464429371},-581285130.01442945,null,{"$f":"SUM(AZ8:AZ10)","v":-7750638.0001300797},{"$f":"AX11+AZ11","v":-589035768.01455951}]
[null,null,null,null,null,null,null,null,null,null,2022,{"$f":"'Rate Base'!AJ212","v":2453349847.1754055},{"$f":"'Rate Base'!AJ270+'Rate Base'!AJ277","v":-350191685.12041676},{"$f":"M12/L12","v":-0.14274021518928495},{"$f":"M12-M11","v":-6425977.6187500358},null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"-AO92","v":-65134717.740000002},0,{"$f":"+X12+Y12","v":-65134717.740000002},null,{"$f":"+Z12","v":-65134717.740000002},null,null,null,null,null,null,null,null,null,null,"111","Accum Prov for Amortization of Gas Plant in Service",-6225612.9100000001,-5710.28,-6150276.6600000001,-58742.89,-10883.08]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X8:X12)","v":-281083490.84000003},{"$f":"SUM(Y8:Y12)","v":0},{"$f":"SUM(Z8:Z12)","v":-281083490.84000003},null,{"$f":"SUM(AB9:AB12)","v":-281083490.84000003},null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",6644450.1500000004,0,null,6644450.1500000004,null,null,null,null,190,{"$f":"AX8","v":4764111.3099999949}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$231","v":0},{"$f":"IF($D$18=0,0,+D14/$D$18)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0},null,null,null,null,"AVG 282 to Net Plant",{"$f":"N12","v":-0.14274021518928495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustm",-992000.05,0,null,-992000.05,null,null,null,null,283,{"$f":"AX10","v":-47199799.82}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$232","v":0},{"$f":"IF($D$18=0,0,+D15/$D$18)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+Y47","v":3368065},{"$f":"+Y15","v":3368065},{"$f":"Y81","v":1066284.660920023},{"$f":"SUM(Z15:AA15)","v":4434349.660920023},null,{"$f":"+Z15*$AD$9","v":2736242.0272825714},{"$f":"+Z15*$AE$9","v":631822.52308192838},{"$f":"+AD15+AE15","v":3368064.5503644999},{"$f":"+AD15+Y78","v":3558637.592599859},{"$f":"+AE15+Y79","v":875711.61868466379},{"$f":"+AG15+AH15","v":4434349.2112845229},null,null,null,"Net Current and Accrued Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX13:AX14)","v":-42435688.510000005}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"IF($D$18=0,0,+D16/$D$18)","v":0},null,0,{"$f":"+E16*H18","v":0},null,null," Forecast 2023",{"$f":"'Rate Base'!AL212","v":3016106097.0386219},{"$f":"N14*L16","v":-430519633.32500726},null,{"$f":"M16-M12","v":-80327948.204590499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"131","Cash",7451016.6500000004,7451016.6500000004]
[null,"General",null,{"$f":"+'Rate Base'!$AE$234","v":14248609.73},{"$f":"IF($D$18=0,0,+D17/$D$18)","v":1},null,{"$f":"+E17*$G$18","v":14248609.73},{"$f":"+E17*H18","v":14248609.73},null,null,"Forecast 2024",{"$f":"'Rate Base'!AN212","v":3209741797.264473},{"$f":"N14*L17","v":-458159234.84357309},null,null,null,null,null,null,null,null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"135","Working Funds",0,0,null,0,0]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":14248609.73},{"$f":"SUM(E14:E17)","v":1},null,{"$f":"D18","v":14248609.73},{"$f":"G18","v":14248609.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"RVX010","    Est. Bad Debt Expense",null,null,{"$f":"+Y18","v":0},null,{"$f":"+Z18+AA18","v":0},null,{"$f":"+Z18*$AD$9","v":0},{"$f":"+Z18*$AE$9","v":0},{"$f":"+AD18+AE18","v":0},{"$f":"+AB18*$AG$9","v":0},{"$f":"+AB18*$AH$9","v":0},{"$f":"+AG18+AH18","v":0},null,null,null,"142","Customer A/R",184378661.44999999,560251.02,null,180249446.97999999,3568963.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAR060","    Est. Repairs Expense",null,null,{"$f":"-21000000*Y46+(-21000000*Y46)","v":-10354516.708878301},{"$f":"-21000000*Y46","v":-5177258.3544391505},{"$f":"+Z19+AA19","v":-15531775.063317452},null,{"$f":"+Z19*$AD$9","v":-8412089.3720971607},{"$f":"+Z19*$AE$9","v":-1942425.9544567796},-10354515.326553941,-12618134.058145741,-2913638.9316851692,-15531772.989830911,null,null,null,"143.1","Accounts Receivable - Other",4003165.02,4003165.02,null,0,0,null,"Protected Excess Deferred Income Tax Amortization",1714438.0300000003,1293430.6900000153,{"$f":"SUM(AV19:AW19)","v":3007868.7200000156},null,2430100,null,null,"*EDIT not grossed up"]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAC060","    Est. Contribution in Aid Constr. ",null,null,{"$f":"25590126*Y46","v":6308890.1726024058},{"$f":"25590126*Y46","v":6308890.1726024058},12617780.345204812,null,5125391.1179816006,1183498.2123861727,6308889.3303677738,10250782.235963201,2366996.4247723455,12617778.660735548,null,null,null,"144","Accum. Provision for Bad Debt",-4277412.7,0,null,-4167339.94,-110072.76,null,"Unprotected Excess Deferred Income Tax Amortization",997363.99,570882.48,{"$f":"SUM(AV20:AW20)","v":1568246.47},null,978656]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$238","v":-5189.3100000000004},{"$f":"D21/D25","v":-1.581021196480279E-3},null,{"$f":"+E21*$G$25","v":-5189.3100000000004},{"$f":"+E21*H25","v":-5189.3100000000004},null,null,null,"1/ From 'Rate Base' tab of historical Results of Operations.",null,null,null,null,null,null,null,null,null,null,"    Est.  Developed Software",null,null,{"$f":"+Y21","v":0},null,0,null,0,0,0,0,0,0,null,null,null,"146","Accounts Rec. from Affiliates",68881.690000000017,68881.690000000017,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$239","v":0},{"$f":"IF($D$18=0,0,+D22/$D$18)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BNX080","    Est.  Stock based comp.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"154","Plant Materials and Operating Supplies",18735930.48,0,null,18735930.48,null,null,"Remaining Excess Deferred Tax",null,null,-235259368.95999998,null,null,{"$f":"AX22+AZ19+AZ20","v":-231850612.95999998}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$240","v":0},{"$f":"IF($D$18=0,0,+D23/$D$18)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"SCS010","    Est.  Amort. of  Loss on Debt. Reacq.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"164","Gas Stored Underground",45826911.25,0,45826911.25,null,null,null,null,null,null,{"$f":"AX9-AX22","v":-303590072.54442936},null,null,{"$f":"BA9-BA22","v":-314749466.54455942}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$241","v":3287441.32},{"$f":"D24/D25","v":1.0015810211964804},null,{"$f":"+E24*$G$25","v":3287441.3200000003},{"$f":"+E24*H25","v":3287441.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,"165","Prepaid Expenses",3526163.53,3526163.53,null,0,null,null,null,{"$f":"AU8","v":190},{"$f":"AX8","v":4764111.3099999949}]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":3282252.01},{"$f":"SUM(E21:E24)","v":1.0000000000000002},null,{"$f":"D25","v":3282252.01},{"$f":"G25","v":3282252.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(Z13:Z24)","v":-281761052.3762759},null,{"$f":"SUM(AB13:AB24)","v":-279563135.89719266},null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",1588797.99,1588797.99,null,0,0,null,"Production",-1.5833698127809396E-4,{"$f":"$AW$24*AV25","v":-754.33500329822493},null,null,null,190,{"$f":"BA8","v":4764111.3099999949}]
[null,null,null,null,null,null,null,null,null,null,null,"101 Change","282 Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD11:AD25)","v":-280927949.27683294},{"$f":"SUM(AE11:AE25)","v":-65261822.958988674},{"$f":"SUM(AF11:AF25)","v":-346189772.23582172},{"$f":"SUM(AG11:AG25)","v":-279186207.27958268},{"$f":"SUM(AH11:AH25)","v":-64805648.628228165},-343991855.90781087,null,null,null,"176","Derivatives",899522.5,899522.5,null,null,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AW$24*AV26","v":145012.95971907512},null,null,"Production",-1.5833698127809396E-4,{"$f":"$BB$25*BA26","v":-754.33500329822493}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,2022,{"$f":"'Rate Base'!AE170-'Rate Base'!S170","v":246494931.70999956},{"$f":"'Rate Base'!AE277+'Rate Base'!AE270-'Rate Base'!S277-'Rate Base'!S270","v":-10322070.969999969},{"$f":"M27/L27","v":-4.187538826211587E-2},null,null,null,null,null,null,null,null,"Account 255000 (ITC)",null,null,{"$f":"SUM(Y27:Y27)-D69","v":0},0,{"$f":"SUM(Z27:AA27)","v":0},null,null,null,null,null,null,null,null,null,null,"Net Deferred Debits",null,null,null,null,null,null,null,"Distribution - Utah",0.92375000501857063,4400847.8465215247,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$BB$25*BA27","v":145012.95971907512}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$266","v":-44252448.700000003},{"$f":"+D28/$D$32","v":0.15238838804593025},null,{"$f":"+E28*$G$32","v":-48377462.889242083},{"$f":"+E28*H32","v":-49963572.979745895},null,null,2021,274501627.36999989,-1423945.6800000072,{"$f":"M28/L28","v":-5.1873852029324227E-3},null,null,{"$f":"$Q$32*E28","v":-4125014.1892420785},null,{"$f":"$S$32*E28","v":146781.87548054405},{"$f":"$T$32*E28","v":125323.53453482299},{"$f":"SUM(S28:T28)","v":272105.41001536703},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z15:Z24)+Z11+Z12","v":-346189772.32627594},null,null,{"$f":"SUM(AB15:AB24)+AB12+AB11","v":-343991855.84719265},null,null,null,"181","Unamortized Debt Expense",4222591.55,4222591.55,null,null,null,null,"General",4.59697149189182E-2,219004.83876269369,null,null,"Distribution - Utah",0.92375000501857063,4400847.8465215247]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$267","v":-8486889.9900000002},{"$f":"+D29/$D$32","v":2.9225580122512883E-2},null,-9277999.6948802769,{"$f":"+E29*H32","v":-9582189.4571551681},null,null,2020,109974568.8300004,-16911084.440000057,{"$f":"M29/L29","v":-0.1537726823566033},null,null,{"$f":"$Q$32*E29","v":-791109.70488027623},null,{"$f":"$S$32*E29","v":28150.343457248182},{"$f":"$T$32*E29","v":24034.987486579666},{"$f":"SUM(S29:T29)","v":52185.330943827852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",17417893.059999999,17417893.059999999,null,0,null,null,"TOTAL",{"$f":"SUM(AV25:AV28)","v":1},{"$f":"SUM(AW25:AW28)","v":4764111.3099999959},null,null,"General",4.59697149189182E-2,219004.83876269369]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$268","v":-257559818.18000001},{"$f":"+D30/$D$32","v":0.88693680623041049},null,-281568385.7459144,{"$f":"+E30*H32","v":-290799925.20925772},null,null,null,null,null,{"$f":"AVERAGE(N27:N29)","v":-6.6945151940550521E-2},null,null,{"$f":"$Q$32*E30","v":-24008567.565914378},null,{"$f":"$S$32*E30","v":854305.56435825722},{"$f":"$T$32*E30","v":729412.89616056799},1583718.4605188253,null,null,null,null,"***Send tab to Clifton Taylor in tax to update",null,null,null,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",205624.32000000001,0,null,205624.32000000001,0,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA26:BA29)","v":1},{"$f":"SUM(BB26:BB29)","v":4764111.3099999959}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$269","v":19906632.43},{"$f":"+D31/$D$32","v":-6.8550774398853528E-2},null,21762239.151120871,{"$f":"+E31*H32","v":22475738.889388993},null,null,null,null,null,null,null,null,{"$f":"$Q$32*E31","v":1855606.7211208702},null,{"$f":"$S$32*E31","v":-66028.726735233067},{"$f":"$T$32*E31","v":-56375.852864682995},-122404.57959991606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",138343.24,0,null,null,138343.24,null,null,{"$f":"AU9","v":282},{"$f":"AX9","v":-538849441.50442934}]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-290392524.44},{"$f":"SUM(E28:E31)","v":1},null,{"$f":"D32+(M32*(D32/SUM(D32,D39)))","v":-317461609.17891586},{"$f":"G32+M33*(G32/SUM(G32,G39))","v":-327869948.75676978},null,null,2023,{"$f":"'Rate Base'!AL170-'Rate Base'!AE170","v":795264381.91483784},{"$f":"N27*L32","v":-33302004.763715431},null,null,null,{"$f":"+G32-D32","v":-27069084.738915861},null,{"$f":"SUM(AA15:AA21)-T32-S39","v":963209.05656081636},{"$f":"Y78","v":822395.56531728758},{"$f":"SUM(S32:T32)","v":1785604.6218781038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182450","Reg Asset – STEP Program – UT",-141134.71,0,null,-141134.71,null,null,"Production",-1.5833698127809396E-4,{"$f":"$AW$31*AV32","v":85319.793931198219},null,null,null,282,{"$f":"BA9","v":-546600079.5045594}]
[null,null,null,null,null,null,null,null,null,null,2024,{"$f":"'Rate Base'!AN170-'Rate Base'!AL170","v":305787278.03241062},{"$f":"N27*L33","v":-12804960.993222769},null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",126101934.36,126101934.36,null,0,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AW$31*AV33","v":-16401831.794213058},null,null,"Production",-1.5833698127809396E-4,{"$f":"$BB$32*BA33","v":86547.006555118089}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,2024,"Change",null,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",1235331.1399999999,1235331.1399999999,null,null,null,null,"Distribution - Utah",0.92375000501857063,-497762174.29397058,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$BB$32*BA34","v":-16637750.496144058}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$273","v":-700755.31},{"$f":"+D35/$D$39","v":1.048004101594505E-2},null,{"$f":"+E35*$G$39","v":-766076.56750900496},{"$f":"+E35*H39","v":-791193.25824176287},null,null,null,null,null,null,null,null,{"$f":"$Q$39*E35","v":-65321.257509004972},null,{"$f":"$S$39*E35","v":4321.0451748707046},null,{"$f":"SUM(S35:T35)","v":4321.0451748707046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190008","Accum Defer Tax - Federal",52271894.810000002,52271894.810000002,null,null,null,null,"General",4.59697149189182E-2,-24770755.210176904,null,null,"Distribution - Utah",0.92375000501857063,-504921826.18548787]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$274","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,null,null,null,null,null,null,null,{"$f":"$Q$39*E36","v":0},null,{"$f":"$S$39*E36","v":0},null,{"$f":"SUM(S36:T36)","v":0},null,"         Estimated Tax Depreciation ",null,{"$f":"AR117","v":-94220360},{"$f":"AS117","v":-113939270},{"$f":"+Z36-Y36","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"190009","Accum Defer Tax - State",12156825.140000001,12156825.140000001,null,null,null,null,"TOTAL",{"$f":"SUM(AV32:AV35)","v":1},{"$f":"SUM(AW32:AW35)","v":-538849441.50442934},null,null,"General",4.59697149189182E-2,-25127049.829482619]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$275","v":-64071192.340000004},{"$f":"+D37/$D$39","v":0.95820711463992225},null,-70043620.652744606,{"$f":"+E37*H39","v":-72340080.344049454},null,null,null,null,null,null,null,null,{"$f":"$Q$39*E37","v":-5972428.31274461},null,{"$f":"$S$39*E37","v":395080.15502439771},null,395080.15502439771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah/Wyoming",25773068.449999999,0,null,25443712.489999998,329355.96000000002,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA33:BA36)","v":1},{"$f":"SUM(BB33:BB36)","v":-546600079.5045594}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$276","v":-2093755.35},{"$f":"+D38/$D$39","v":3.1312844344132597E-2},null,-2288925.8045459772,{"$f":"+E38*H39","v":-2363970.8378772368},null,null,null,null,null,null,null,null,{"$f":"$Q$39*E38","v":-195170.45454597674},null,{"$f":"$S$39*E38","v":12910.657005905849},null,12910.657005905849,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"191400","GreenTherm Project",-27322.11,0,null,-27322.11,null,null,null,{"$f":"AU10","v":283},{"$f":"AX10","v":-47199799.82}]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-66865703.000000007},{"$f":"SUM(E35:E38)","v":0.99999999999999989},null,{"$f":"D39+M32*(D39/SUM(D32,D39))","v":-73098623.0247996},{"$f":"G39+M33*(G39/SUM(G39,G32))","v":-75495244.440168455},null,null,null,null,null,null,null,null,{"$f":"+G39-D39","v":-6232920.0247995928},null,{"$f":"SUM(AA15:AA20)*AH9","v":412311.85720517428},null,412311.85720517428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",-420354.86,0,null,-420354.86,null,null,"Production",-1.5833698127809396E-4,{"$f":"$AW$38*AV39","v":7473.4738204291225},null,null,null,283,{"$f":"BA10","v":-47199799.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(Y36:Y39)","v":-94220360},{"$f":"SUM(Z36:Z39)","v":-113939270},{"$f":"+Z40-Y40","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",684620.51,0,null,684620.51,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AW$38*AV40","v":-1436696.6312644943},null,null,"Production",-1.5833698127809396E-4,{"$f":"$BB$39*BA40","v":7473.4738204291225}]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-339727365.69999999},null,null,{"$f":"+G39+G32+G25+G18","v":-373029370.46371543},{"$f":"+H39+H32+H25+H18","v":-385834331.45693821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",177915.86,0,null,null,177915.86,null,"Distribution - Utah",0.92375000501857063,-43600815.320600532,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$BB$39*BA41","v":-1436696.6312644943}]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-339727365.69999999},null,null,{"$f":"+G39+G32+G25+G18","v":-373029370.46371543},{"$f":"+H39+H32+H25+H18","v":-385834331.45693821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!J24","v":107881906.46252275},{"$f":"-'108_111 Projection'!K24","v":120614558.67952344},3998000,null,null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,{"$f":"SUM(AO7:AO14,AO16:AO26,AO28:AO41)","v":3346966184.52},{"$f":"SUM(AP7:AP14,AP16:AP26,AP28:AP41)","v":443042803.44000006},{"$f":"SUM(AQ7:AQ14,AQ16:AQ26,AQ28:AQ41)","v":48480280.189999998},2784573208.3799996,70869892.509999976,null,"General",4.59697149189182E-2,-2169761.3419554066,null,null,"Distribution - Utah",0.92375000501857063,-43600815.320600532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AV39:AV42)","v":1},{"$f":"SUM(AW39:AW42)","v":-47199799.820000008},null,null,"General",4.59697149189182E-2,-2169761.3419554066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+Y40+Y42","v":13661546.462522745},{"$f":"+Z40+Z42","v":6675288.6795234382},{"$f":"+Z44-Y44","v":-6986257.7829993069},null,null,null,null,null,null,null,null,null,null,null,"Proprietary Capital",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA40:BA43)","v":1},{"$f":"SUM(BB40:BB43)","v":-47199799.820000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"201","Common Stock Issued",22974065,22974065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Taxes!$L$14","v":0.24653611211615001},{"$f":"Taxes!$L$14","v":0.24653611211615001},null,null,null,null,null,null,null,null,null,null,null,null,"207","Premium on Common Stock",272445462.82999998,272445462.82999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(Y44*Y46,0)","v":3368065},{"$f":"ROUND(Z44*Z46,0)","v":1645700},{"$f":"+Z47-Y47","v":-1722365},null,null,null,null,null,null,null,null,null,null,null,"211","Miscellaneous Paid-In Capital",203257106.87,203257106.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"216","Unappropriated Ret. Earnings",724307080.60000002,724307080.60000002]
[255,"Deferred Investment Tax Credits",null,null,null,"2020 CASE",{"$f":"+G9","v":"2023 CASE"},{"$f":"+H9","v":"2024 CASE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fed",{"$f":"(Y44-Y50)*Taxes!L11","v":2736242.0272825714},{"$f":"Y49/Y47","v":0.81240772588491361},null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term Debt"]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$259","v":0},null,{"$f":"+D50","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"state",{"$f":"Y44*Taxes!L9","v":631822.52308192838},{"$f":"Y50/Y47","v":0.18759214061543597},null,null,null,null,null,null,null,null,null,null,null,null,"224","Long Term Notes",750000000,750000000]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$260","v":0},null,{"$f":"+D51","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADIT Proration Computation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"230","Asset Retire Obligation",84987084.930000007,84987084.930000007,null,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$261","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Date of Rates = 1/1/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc. Long Term Liab. & Deferred Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period = 1/1/23 - 12/31/24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"Obligations under Capital Lease – NonCurr",61207.22,61207.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228200","Accumulated Provision for Injuries and Damages",675000,675000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228300","Accumulated Provision for Pensions & Benefits",4465715,4465715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Book Depreciation",{"$f":"Z42","v":120614558.67952344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Tax Depreciation",{"$f":"Z40","v":-113939270}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Timing Difference",{"$f":"SUM(X56:X57)","v":6675288.6795234382}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT",{"$f":"X58*Taxes!L11","v":1401810.622699922}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ADIT",{"$f":"X58*Taxes!L14","v":1645699.7183026574}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ADIT (Net of Fed)",{"$f":"X61-X60","v":243889.09560273541}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2020 Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT by Month",null,{"$f":"$X$60/12","v":116817.55189166016},{"$f":"$X$60/12","v":116817.55189166016},116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,116817.55189166016,{"$f":"SUM(Y65:AJ65)","v":1401810.6226999217}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,275]
[null,"General",null,{"$f":"+'Rate Base'!$AE$262","v":0},null,0,0,0]
[null,"Total",null,{"$f":"SUM(D50:D68)","v":0},null,{"$f":"SUM(F50:F68)","v":0},{"$f":"SUM(G50:G68)","v":0},{"$f":"SUM(H50:H68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,null,null,null,30,31,30,31,31,30,31,30,31]
[null,"Check",null,null,null,null,{"$f":"-Z27","v":0},{"$f":"-AB27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Days Remaining in Projected Period",null,275,275,275,246,215,185,154,123,93,62,32,1]
[null,"Change Year/Year",null,null,null,null,{"$f":"F69-G69","v":0},{"$f":"G69-H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proration Factor (Beginning April 1, 2020)",null,{"$f":"Y70/$Y$67","v":1},{"$f":"Z70/$Y$67","v":1},1,0.89454545454545453,0.78181818181818186,0.67272727272727273,0.56000000000000005,0.44727272727272727,0.33818181818181819,0.22545454545454546,0.11636363636363636,3.6363636363636364E-3,null,null,"252","Misc Customer Credits",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"253","Other Deferred Credits - 253-1 Uncl.",11080645.529999999,10977350.09,0,101019.85,2275.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Activity",null,{"$f":"Y65*Y71","v":116817.55189166016},{"$f":"Z65*Z71","v":116817.55189166016},116817.55189166016,104498.61005581236,91330.08602438886,78586.353090753197,65417.829059329692,52249.305027906179,39505.57209427053,26337.048062847018,13593.315129211363,424.79109778785511,{"$f":"SUM(Y73:AJ73)","v":822395.56531728758},null,"254000","Other Regulatory Liabilities",819172.23,-283865.71999999997,null,928340.86,174697.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254001","Regulatory Liability Tax Reform",238567439.11000001,238567439.11000001,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Adjustment",null,{"$f":"SUM(Y73:Y74)","v":116817.55189166016},{"$f":"SUM(Z73:Z74)","v":116817.55189166016},116817.55189166016,104498.61005581236,91330.08602438886,78586.353090753197,65417.829059329692,52249.305027906179,39505.57209427053,26337.048062847018,13593.315129211363,424.79109778785511,{"$f":"SUM(Y75:AJ75)","v":822395.56531728758},null,"254019","Reg Liability-Def Tax PGA/EEP",533724.25,533724.25,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254020,"Oth Reg Liab-Plant Removal",1328409.71,null,null,1116071.92,212337.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254021,"Oth Reg Liab-Plant ARO",172766495.80000001,317.73,-71120.94,166536872.96000001,6300426.0499999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT at 12/31/2020 with Proration",null,{"$f":"AK73","v":822395.56531728758},null,null,null,null,null,null,null,null,null,null,null,null,null,254024,"Oth Reg Liab-COS Tax Gross Up",25978152.5,0,null,25092443.41,885709.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Net of Fed",null,{"$f":"X62","v":243889.09560273541},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current and Accrued Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",97452248.710000008,97452248.710000008,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2020 ADIT Adjustment",null,{"$f":"SUM(Y78:Y80)","v":1066284.660920023},null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",256258624.56999999,256258624.56999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",43300825.200000003,43300825.200000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",4002191.2,0,null,3878615.51,123575.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",201778.55,2748811.63,2398.5,-2921097.65,371666.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEDERAL - 190008","FEDERAL",-1109772,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",6455416.6699999999,6455416.6699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 190008",null,null,null,null,null,null,null,null,null,null,null,null,"241","Tax Collections Payable",12334521.130000001,2304505.64,null,9624792.1899999995,405223.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":0.15238838804593025},{"$f":"$Z$85*Y87","v":-169116.36617850809},null,null,null,null,null,null,null,null,null,null,null,null,"242002","Miscellaneous Current & Accrued Liabilities",26443564.530000001,26443564.530000001,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":2.9225580122512883E-2},{"$f":"$Z$85*Y88","v":-32433.730503721366},null,null,null,null,null,null,null,null,null,null,null,null,243,"Obligations under Capital Lease – Curr",13112.42,13112.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.88693680623041049},{"$f":"$Z$85*Y89","v":-984297.63332393509},null,null,null,null,null,null,null,null,null,null,null,null,"245","Derivative Liability",646522.69999999995,646522.69999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-6.8550774398853528E-2},{"$f":"$Z$85*Y90","v":76075.730006164478},null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Income Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y87:Y90)","v":1},{"$f":"SUM(Z87:Z90)","v":-1109772.0000000002},"Represents FED Gross Up",null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",280377493.05000001,-18175647.27,32506432.149999999,257559818.18000001,8486889.9900000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",65134717.740000002,362770.09,700755.31,64071192.340000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"283","Deferred Taxes- Purchase Gas Adjustment",40098406.469999999,0,40098406.469999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,{"$f":"SUM(AO45:AO48,AO50:AO51,AO53:AO78,AO80:AO89,AO91:AO93)","v":3346966184.5200005},{"$f":"SUM(AP45:AP48,AP50:AP51,AP53:AP78,AP80:AP89,AP91:AP93)","v":2730778442.8000002},73236871.489999995,525988069.57000005,16962800.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION","FEDERAL - 190008 ","FEDERAL",52680,null,"EDIT AMORTIZATION","STATE - 190009","STATE",-250858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 283000",null,null,null,"282 ALLOCATION %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":0.15238838804593025},{"$f":"$Z$95*Y97","v":8027.8202822596049},null,null,"Production",{"$f":"Y97","v":0.15238838804593025},{"$f":"$AE$95*AD97","v":-38227.846248425973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":2.9225580122512883E-2},{"$f":"$Z$95*Y98","v":1539.6035608539787},null,null,"Distribution - Wyoming",{"$f":"Y98","v":2.9225580122512883E-2},{"$f":"$AE$95*AD98","v":-7331.470578373337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.88693680623041049},{"$f":"$Z$95*Y99","v":46723.830952218028},null,null,"Distribution - Utah",0.88693680623041049,-222495.19333734832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-6.8550774398853528E-2},{"$f":"$Z$95*Y100","v":-3611.2547953316039},null,null,"General",-6.8550774398853528E-2,17196.510164147599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y97:Y100)","v":1},{"$f":"SUM(Z97:Z100)","v":52680.000000000007},"Reclass amount from 283 to 190",null,"TOTAL",{"$f":"SUM(AD97:AD100)","v":1},{"$f":"SUM(AE97:AE100)","v":-250858.00000000006}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION - REG LIAB 254",5284620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2220905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg Liab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"$Y$104*Y87","v":805314.72323528386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"$Y$104*Y88","v":154446.08522703403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"$Y$104*Y89","v":4687123.9849413522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"$Y$104*Y90","v":-362264.79340366932},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-82567025,-75026760]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Y107:Y110)","v":5284620.0000000009}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11653335,-38912510]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR110:AR115)","v":-94220360},{"$f":"SUM(AS110:AS115)","v":-113939270}]

{"sheet":"EDIT Amort Adj","index":14,"n_rows":1254,"n_cols":24,"rows_kept":1254,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,"254 Forecasted Change for EDIT Amortization"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C"]
[null,null,null,null,null,null,null,null,null,null,null,"Estimated Annual Change to 254 Balance for EDIT Amortization (Pre-tax)",null,null,null,3445557,null,null,null,null,null,null,null,"2023 EDIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT Pre-Tax"]
["Utah",null,null,null,null,null,null,null,null,1,null,"254 Balance Change - Cumulative",null,null,2023,2024,null,{"$f":"YEAR('Control Panel'!F12)","v":2023},null,"Description",null,null,null,"Amortization"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,2,null,null,null,null,null,null,null,null,null,"EDIT Amortiziation - Plant Protected and Unprotected (ARAM)",null,null,null,2503398.4524567402]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,"EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,941158.5]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,{"$f":"J17+1","v":4},null,"January",null,null,{"$f":"$X$24/12+O17","v":278435.02032358671},{"$f":"O29+P13/12","v":3637044.7235594536},null,{"$f":"HLOOKUP($R$15,$O$15:$P$29,J18,FALSE)","v":278435.02032358671},null,"Total EDIT Amortization",null,null,null,{"$f":"SUM(X16:X17)","v":3444556.9524567402}]
[null,null,null,null,null,null,null,null,null,{"$f":"J18+1","v":5},null,"February",null,null,556870.04064717342,{"$f":"P18+$P$13/12","v":3924174.4735594536},null,{"$f":"HLOOKUP($R$15,$O$15:$P$29,J19,FALSE)","v":556870.04064717342}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,6,null,"March",null,null,835305.06097076018,{"$f":"P19+$P$13/12","v":4211304.2235594541},null,835305.06097076018,null,null,null,null,null,"Utah Pre-Tax"]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,7,null,"April",null,null,1113740.0812943468,4498433.9735594541,null,1113740.0812943468,null,"Description",null,null,null,"Amortization"]
[null,null,null,null,null,null,null,null,null,8,null,"May",null,null,1392175.1016179335,4785563.7235594541,null,1392175.1016179335,null,"UT EDIT Amortiziation - Plant Protected and Unprotected (ARAM)",null,null,null,2428296.4988830402]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,9,null,"June",null,null,1670610.1219415201,5072693.4735594541,null,1670610.1219415201,null,"UT EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,912923.745]
[null,null,null,null,null,null,null,null,null,10,null,"July ",null,null,1949045.1422651068,5359823.2235594541,null,1949045.1422651068,null,"UT Total EDIT Amortization",null,null,null,{"$f":"SUM(X22:X23)","v":3341220.2438830403}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0},null,null,11,null,"August",null,null,2227480.1625886937,5646952.9735594541,null,2227480.1625886937]
[null,null,null,null,null,null,null,null,null,12,null,"September",null,null,2505915.1829122803,5934082.7235594541,null,2505915.1829122803]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,13,null,"October",null,null,2784350.203235867,6221212.4735594541,null,2784350.203235867]
[null,null,null,null,null,null,null,null,null,14,null,"November",null,null,3062785.2235594536,6508342.2235594541,null,3062785.2235594536]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,15,null,"December",null,null,{"$f":"$P$13/12+O28","v":3349914.9735594536},{"$f":"P28+$P$13/12","v":6795471.9735594541},null,3349914.9735594536]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,16,null,"Adjusted Balance (Historical Avg, Forecast Prorated)",null,null,{"$f":"(SUM(O18:O28)+M29*0.5+O29*0.5)/12","v":1670972.4023447039},{"$f":"(SUM(P18:P28)+O29*0.5+P29*0.5)/12","v":5072693.4735594541},null,{"$f":"HLOOKUP($R$15,$O$15:$P$30,J30,FALSE)","v":1670972.4023447039}]
[null,null,null,null,null,null,null,null,null,17]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,18,null,"Increase to Rate Base - 254 (Utah)",null,null,{"$f":"O30","v":1670972.4023447039},{"$f":"P30","v":5072693.4735594541},null,{"$f":"R30","v":1670972.4023447039}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT Amort"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,{"$f":"N49","v":0},null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1123:E1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"General",null,{"$f":"R32","v":1670972.4023447039},null,{"$f":"SUM(E1126:E1126)","v":1670972.4023447039}]
[null,null,"Total",null,{"$f":"SUM(E1123:E1126)","v":1670972.4023447039},null,{"$f":"SUM(G1123:G1126)","v":1670972.4023447039}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116+E1123","v":0},null,{"$f":"G1091+G1102+G1109+G1116+G1123","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117+E1124","v":0},null,{"$f":"G1092+G1103+G1110+G1117+G1124","v":0}]
[null,"Distribution - Utah",null,null,0,null,0]
[null,"General",null,null,1670972.4023447039,null,1670972.4023447039]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120+E1127","v":1670972.4023447039},null,{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":1670972.4023447039}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1143:E1143)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1143:E1144)","v":0},null,{"$f":"SUM(G1143:G1144)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1148:E1148)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1148)","v":0},null,{"$f":"SUM(G1148)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1152)","v":0},null,{"$f":"SUM(G1152)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1166)","v":0},null,{"$f":"SUM(G1163:G1166)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1170:E1170)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1170:E1171)","v":0},null,{"$f":"SUM(G1170:G1171)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1175:E1175)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1175:E1176)","v":0},null,{"$f":"SUM(G1175:G1176)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1180)","v":0},null,{"$f":"SUM(G1180)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1198:E1201)","v":0},null,{"$f":"SUM(G1198:G1201)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1205:E1205)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1205)","v":0},null,{"$f":"SUM(G1205)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1148+E1156+E1163+E1184+E1191+E1198","v":0},null,{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1143+E1157+E1164+E1170+E1185+E1192+E1199+E1175","v":0},null,{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"General",null,null,{"$f":"E1152+E1159+E1166+E1180+E1187+E1194+E1201+E1205","v":0},null,{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1145+E1149+E1153+E1160+E1167+E1172+E1177+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1131+E1209","v":0},null,{"$f":"G1131+G1209","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"General",null,null,1670972.4023447039,null,{"$f":"G1134+G1212","v":1670972.4023447039}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1137+E1215","v":1670972.4023447039},null,{"$f":"G1137+G1215","v":1670972.4023447039}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1229:E1229)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1229:E1235)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1237/365","v":0},null,{"$f":"SUM(E1239:E1239)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1239*E1241","v":0},null,{"$f":"SUM(E1244:E1244)","v":0}]
[null,null,null,null,null,null,{"$f":"G1241*G1239","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1218","v":0},null,{"$f":"SUM(E1248:E1248)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"General",null,null,{"$f":"E1221+E1244","v":1670972.4023447039},null,{"$f":"G1221+G1244","v":1670972.4023447039}]
[null,null,null,null,null,null,{"$f":"SUM(E1252:E1252)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1224+E1244","v":1670972.4023447039},null,{"$f":"SUM(E1254:E1254)","v":1670972.4023447039}]

{"sheet":"Labor Forecast","index":15,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":false,"merged":[[16,0,18,7],[20,0,24,7]]}
["Labor Expense"]
[null,2017,2018,2019,2020]
["Expense",27214256.850000001,36869424,36799460.419999994,31778124.150000006,34910041.349999979,37539133.770000003,38245100,39392453,"12 Mos Dec-2022"]
["Voluntary Retirement Program  1/"]
["Incentive Accrual Expense",4108572.0900000003,3899464,3678140.0900000008,3688098.6899999995,4605638.1899999995,3135089.92,3925519,4043284.5700000003,"2022-12-01"]
["Allocated Charges",242700.87000000002,0,0,0,0,0,0,0]
["Other Expense",891163.89999999991,362117,226949.07000000007,162101.37000000005,176292.36000000007,245148.96999999986,451334,460719.5]
["Total Labor Expensed",{"$f":"SUM(B3:B7)","v":32456693.710000001},{"$f":"SUM(C3:C7)","v":41131005},40704549.579999998,35628324.210000001,{"$f":"SUM(F3:F7)","v":39691971.899999976},{"$f":"SUM(G3:G7)","v":40919372.660000004},42621953,43896457.07,{"$f":"I8-H8","v":1274504.0700000003}]
["Pension Expense",-3496856.7943424857,-2929280.0667903977,-874029.62999999989,-3556425.3199999994,-4383940.7699999996,-8454518.1099999994,-12386152,-13274270.164207974,{"$f":"I9-H9","v":-888118.16420797445}]
["Other Labor Overhead Expense",12192828.151680913,7623330.0667903982,7445551.5500000007,4885855.42,6027748.0499999989,7487678.9699999979,6987874.0000000019,7488922.0921432786,501048.09214327671]
["Affiliated Labor (560)",12228030.440000003,19973735.530000001,21755060,21533997.119999997,22866237.219999999,23909937.180000011,27378278.862960193,28199627.228849001,821348.36588880792]
["Affiliated Labor Overhead (561)",5122838.41,10946228.200000001,12089451.109999999,10741500.370000001,11052486.779999999,8304211.3300000001,9508808.4848616682,9794072.7394075189,285264.25454585068]
["Total Labor/Labor Overhead Expensed",{"$f":"SUM(B8:B12)","v":58503533.917338431},76745018.730000004,81120582.609999999,{"$f":"SUM(E8:E12)","v":69233251.799999997},{"$f":"SUM(F8:F12)","v":75254503.179999977},{"$f":"SUM(G8:G12)","v":72166682.030000016},{"$f":"SUM(H8:H12)","v":74110762.347821862},{"$f":"SUM(I8:I12)","v":76104808.966191828},1994046.6183699667]
["Year-to-Year % change 2/",null,{"$f":"C13/B13-1","v":0.31180141764488223},{"$f":"+(D13-C13+C4)/(C13-C4)","v":5.7014304672904664E-2},{"$f":"+E13/D13-1","v":-0.14653902163339017},{"$f":"+F13/E13-1","v":8.6970512339852091E-2},{"$f":"(G13-F13)/F13","v":-4.1031712648667069E-2},{"$f":"(H13-G13)/G13","v":2.6938751555928293E-2},{"$f":"(I13-H13)/H13","v":2.6906302879619107E-2}]
[]
[]
["1/ 2017, 2018, and 2019 amounts exclude one time severence payments made of $4,695,381, $171,109, and $8,381,008 respectively. In 2019 Dominion Energy offered an early retirement incentive. Approximately 87 employees took the incentive. One time severence payments related to the 2019 and 2020 retirement incentive have been excluded."]
[]
[]
[]
["2/ The percentage decrease in 2017 was caused by DEU not receiving allocated charges from DES during that year while transitioning from Peoplesoft accounting to SAP. Allocation began in 2018. \n"]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":16,"n_rows":46,"n_cols":27,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"Energy Efficiency Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency 2022","Energy Efficiency 2023","Energy Efficiency 2024",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency 2023"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2022 (Booked)",null,null,null,null,"Energy Efficiency 2023 (12 Months Projected)",null,null,null,null,"Energy Efficiency 2024 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total ",null,null,"Utah","Wyoming","Total "]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2022-01-24",5946059.25,25100.87,{"$f":"SUM(O10:P10)","v":5971160.1200000001},null,"2023-01-01",{"$f":"O10*(1+$F$22)","v":6053088.3164999997},{"$f":"P10*(1+$F$23)","v":25552.685659999999},{"$f":"SUM(T10:U10)","v":6078641.0021599997},null,"2024-01-01",{"$f":"T10*(1+$G$22)","v":5907814.1969039999},{"$f":"U10*(1+$G$23)","v":24939.42120416},{"$f":"SUM(Y10:Z10)","v":5932753.6181081599}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2022-02-24",4280006.4800000004,21508.49,{"$f":"SUM(O11:P11)","v":4301514.9700000007},null,"2023-02-01",4357046.5966400001,21895.642820000001,4378942.2394599998,null,"2024-02-01",{"$f":"T11*(1+$G$22)","v":4252477.4783206396},{"$f":"U11*(1+$G$23)","v":21370.147392319999},{"$f":"SUM(Y11:Z11)","v":4273847.62571296}]
[null,null,"Utah",null,{"$f":"-Revenue!F196+-O45","v":-29668094.810000002},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2022-03-27",3324311.9899999998,17648.520000000004,3341960.51,null,"2023-03-01",3384149.6058199997,17966.193360000005,3402115.7991799996,null,"2024-03-01",3302930.0152803198,17535.004719360004,3320465.0199996796]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-136675.00000000003},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2022-04-27",2581976.0700000003,13031.689999999995,2595007.7600000002,null,"2023-04-01",{"$f":"O13*(1+$F$22)","v":2628451.6392600005},{"$f":"P13*(1+$F$23)","v":13266.260419999995},2641717.8996800007,null,"2024-04-01",2565368.7999177603,12947.870169919996,2578316.6700876802]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-29804769.810000002},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2022-05-28",1464672.2300000002,9453.8399999999965,1474126.0700000003,null,"2023-05-01",{"$f":"O14*(1+$F$22)","v":1491036.3301400002},{"$f":"P14*(1+$F$23)","v":9624.009119999997},1500660.3392600003,null,"2024-05-01",1455251.4582166402,{"$f":"U14*(1+$G$23)","v":9393.0329011199974},1464644.4911177601]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2022-06-28",749651.61999999976,2391.8099999999995,752043.42999999982,null,"2023-06-01",{"$f":"O15*(1+$F$22)","v":763145.34915999975},2434.8625799999995,765580.21173999971,null,"2024-06-01",744829.86078015971,2376.4258780799996,747206.28665823967]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2022-07-29",639699.6,2695.7999999999997,642395.4,null,"2023-07-01",651214.19279999996,2744.3244,653958.5172,null,"2024-07-01",635585.05217279994,2678.4606143999999,638263.51278719993]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2022-08-29",630511.06000000017,2174.7700000000004,632685.83000000019,null,"2023-08-01",641860.25908000022,2213.9158600000005,644074.17494000017,null,"2024-08-01",626455.61286208022,2160.7818793600004,628616.39474144019]
[null,null,"Utah",null,{"$f":"+E12+E41","v":-30159569.400000002},{"$f":"-T22+F41","v":-30202120.516580001},{"$f":"-Y22+G41","v":-29477269.624182079},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-30202120.516580001},null,12,null,null,null,"2022-09-29",749444.96999999974,3161.6000000000004,752606.56999999972,null,"2023-09-01",762934.97945999971,3218.5088000000005,766153.48825999966,null,"2024-09-01",744624.53995295975,3141.2645888000006,747765.80454175978]
[null,null,"Wyoming",null,{"$f":"+E13","v":-136675.00000000003},{"$f":"-U22","v":-139135.15},{"$f":"-Z22","v":-135795.90640000001},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-139135.15},null,13,null,null,null,"2022-10-30",1905660.5100000002,8293.3499999999985,1913953.8600000003,null,"2023-10-01",1939962.3991800002,8442.6302999999989,1948405.0294800003,null,"2024-10-01",1893403.3015996802,8240.0071727999984,1901643.3087724801]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-30296244.400000002},{"$f":"SUM(F18:F19)","v":-30341255.666579999},{"$f":"SUM(G18:G19)","v":-29613065.530582078},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-30341255.666579999},null,14,null,null,null,"2022-11-30",2776094.21,12932.639999999998,2789026.85,null,"2023-11-01",2826063.9057800001,13165.427519999997,2839229.3333000001,null,"2024-11-01",2758238.3720412799,12849.457259519997,2771087.8293007999]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2022-12-31",4128532.2299999991,18281.620000000003,4146813.8499999992,null,"2023-12-01",4202845.8101399988,18610.689160000002,4221456.4992999984,null,"2024-12-01",4101977.5106966388,18164.03262016,4120141.5433167988]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AW687","v":1.7999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX687","v":-2.4E-2},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":29176620.220000003},{"$f":"SUM(P10:P21)","v":136675.00000000003},{"$f":"SUM(Q10:Q21)","v":29313295.219999999},null,null,{"$f":"SUM(T10:T21)","v":29701799.383960001},{"$f":"SUM(U10:U21)","v":139135.15},{"$f":"SUM(V10:V21)","v":29840934.533960003},null,null,{"$f":"SUM(Y10:Y21)","v":28988956.19874496},{"$f":"SUM(Z10:Z21)","v":135795.90640000001},{"$f":"SUM(AA10:AA21)","v":29124752.105144959}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AW688","v":1.7999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX688","v":-2.4E-2},null,null,17]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts were adjusted using the  Inflation factors."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP Accounting Adjustment"]
[null,null,null,null,"STEP  Dec 2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 2022 (Booked)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah","Wyoming","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-24",10723.260000000002,0,{"$f":"SUM(O33:P33)","v":10723.260000000002}]
["Revenue",null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-24",10348.42,0,{"$f":"SUM(O34:P34)","v":10348.42}]
[null,null,"Utah",null,{"$f":"-O45","v":-491474.58999999997},null,null,null,null,null,null,null,null,"2022-03-27",12107.3,0,12107.3]
[null,null,"Wyoming",null,0,null,null,null,null,null,null,null,null,"2022-04-27",26493.329999999994,0,26493.329999999994]
[null,null,"Total",null,{"$f":"SUM(E35:E36)","v":-491474.58999999997},null,null,null,null,null,null,null,null,"2022-05-28",54173.68,0,54173.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-28",85399.360000000015,0,85399.360000000015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-29",96245.91,0,96245.91]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,"2022-08-29",71957.640000000014,0,71957.640000000014]
[null,null,"Utah",null,{"$f":"E35","v":-491474.58999999997},{"$f":"E41*(1+F22)","v":-500321.13261999999},{"$f":"F41*(1+G22)","v":-488313.42543711996},null,null,null,null,null,null,"2022-09-29",56604.17,0,56604.17]
[null,null,"Wyoming",null,{"$f":"E36","v":0},{"$f":"E42*(1+F23)","v":0},{"$f":"F42*(1+G23)","v":0},null,null,null,null,null,null,"2022-10-30",33428.930000000008,0,33428.930000000008]
[null,null,"Total",null,{"$f":"SUM(E41:E42)","v":-491474.58999999997},{"$f":"SUM(F41:F42)","v":-500321.13261999999},-488313.42543711996,null,null,null,null,null,null,"2022-11-30",21265.929999999997,0,21265.929999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-31",12726.660000000002,0,12726.660000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O44)","v":491474.58999999997},{"$f":"SUM(P33:P44)","v":0},{"$f":"SUM(Q33:Q44)","v":491474.58999999997}]
["STEP program to end going forward."]

{"sheet":"PIPELINE INTEGRITY","index":17,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},"Historical","Pipeline Integrity 2019","Pipeline Integrity 2020",null,{"$f":"+'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",6974493.9900000002,{"$f":"C9*(1+$D20)","v":6793157.1462599998},{"$f":"D9*(1+$E20)","v":6501051.3889708193},null,{"$f":"E9","v":6501051.3889708193},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$2,698,498/3 years",899499.47333333362,{"$f":"C11","v":899499.47333333362},{"$f":"D11","v":899499.47333333362},null,{"$f":"E11","v":899499.47333333362},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":7873993.4633333338},{"$f":"SUM(D9:D11)","v":7692656.6195933335},{"$f":"SUM(E9:E11)","v":7400550.8623041529},null,{"$f":"SUM(G9:G11)","v":7400550.8623041529},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-5000000,{"$f":"C14*(1+$D21)","v":-5000000},{"$f":"D14*(1+$E21)","v":-5000000},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I14,FALSE)","v":{"$error":"#REF!"}},null,11]
[null,"Current Allowed Amortization",-1970481,{"$f":"C15*(1+$D21)","v":-1970481},{"$f":"D15*(1+$E21)","v":-1970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I15,FALSE)","v":{"$error":"#REF!"}},null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-6970481},{"$f":"SUM(D14:D15)","v":-6970481},{"$f":"SUM(E14:E15)","v":-6970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I16,FALSE)","v":{"$error":"#REF!"}},null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Amortization Increase for Pipeline Integrity",null,{"$f":"D12+D16","v":722175.61959333345},{"$f":"E12+E16","v":430069.86230415292},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I18,FALSE)","v":{"$error":"#REF!"}},null,15]
[null,null,null,null,null,null,null,null,16]
[null,"Global Insight Inflation",null,{"$f":"'PROJECTED EXPENSES'!AW586","v":-2.5999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX586","v":-4.2999999999999997E-2},null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":18,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,"Taxes Other Than Income Taxes"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,"2022-12-01"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,null,null,"Forecast",null,"Forecast"]
[null,null,"(C)",null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,null,null,"(F)",null,"(G)"]
[null,null,"Actual",null,"Actual",null,"Base Year      ",null,"Test Year",null,"Test Year",null,"Test Year",null,"5yr",null,"Test Year",null,"Test Year"]
[null,null,"12 Months Ended",null,"12 Months Ended",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"Average",null,"12 Months",null,"12 Months"]
[null,null,"2017-12-31",null,"2018-12-31",null,"2019-12-31",null,"2020-12-31",null,"2021-12-31",null,"2022-12-31",null,"% change",null,"2021-12-31",null,"2022-12-31"]
[]
[1,"Property taxes",16759123.189999999,{"$f":"(E15/C15)-1","v":0.10218874762027452},18471717,{"$f":"(G15/E15)-1","v":4.0699195965377744E-2},19223501.030000001,{"$f":"(I15/G15)-1","v":0.11512216825365651},21436552.149999999,{"$f":"(K15/I15)-1","v":0},21436552.149999999,{"$f":"(M15/K15)-1","v":-4.8917323208620744E-2},20387933.399999995,null,{"$f":"AVERAGE(L15,J15,H15,F15,D15)","v":4.1818557726137608E-2},null,{"$f":"(M15/'Rate Base'!AJ212)*'Rate Base'!AK212","v":24689169.003315415},"1/",{"$f":"(Q15/'Rate Base'!AK212)*'Rate Base'!AM212","v":25960981.545929532},"2/"]
[2,"Gross receipts taxes",2704216.89,{"$f":"(E16/C16)-1","v":3.0516084085252526E-2},2786739,{"$f":"(G16/E16)-1","v":-1.9705792325725446E-2},2731824.1,{"$f":"(I16/G16)-1","v":1.9337031985331654E-2},2784649.47,{"$f":"(K16/I16)-1","v":0},2784649.47,{"$f":"(M16/K16)-1","v":-5.6717084753938884E-3},2768855.75,null,{"$f":"AVERAGE(L16,J16,H16,F16,D16)","v":4.8951230538929694E-3},null,{"$f":"M16*(1+O16)","v":2782409.6396147292},"2/",{"$f":"Q16*(1+O16)","v":2796029.877186981},"2/"]
[3,"Payroll taxes",2537581.8199999998,null,2865773,null,3599002.86,null,2936773.55,null,2936773.55,null,3013014.2999999993,null,null,null,{"$f":"M17*(1+'Labor Forecast'!H14)","v":3094181.1436621584},"3/",{"$f":"Q17*(1+'Labor Forecast'!I14)","v":3177434.1186779384},"3/"]
[4,"Utility revenue franchise taxes",256904,{"$f":"(E18/C18)-1","v":-3.1548749727524639E-2},248799,{"$f":"(G18/E18)-1","v":-4.8616594118143563E-2},236703.24,{"$f":"(I18/G18)-1","v":-2.4926317020417588E-2},230803.1,{"$f":"(K18/I18)-1","v":0},230803.1,{"$f":"(M18/K18)-1","v":0.34810238683969152},311146.21000000002,null,{"$f":"AVERAGE(L18,J18,H18,F18,D18)","v":4.8602145194721148E-2},null,{"$f":"M18*(1+O18)","v":326268.5832752072},"2/",{"$f":"Q18*(1+O18)","v":342125.93633202481},"2/"]
[5,"Other",16.360000001266599,null,59238.68,null,158661.94000000003,null,258097.87,null,258097.87,null,17679.510000000002,null,null,null,{"$f":"M19","v":17679.510000000002},null,{"$f":"M19","v":17679.510000000002}]
[]
[6,"Total taxes other than income taxes",{"$f":"SUM(C15:C20)","v":22257842.259999998},null,{"$f":"SUM(E15:E20)","v":24432266.68},null,{"$f":"SUM(G15:G20)","v":25949693.170000002},null,{"$f":"SUM(I15:I20)","v":27646876.140000001},null,{"$f":"SUM(K15:K20)","v":27646876.140000001},null,{"$f":"SUM(M15:M20)","v":26498629.169999998},null,null,null,{"$f":"SUM(Q15:Q18)","v":30892028.369867507},null,{"$f":"SUM(S15:S18)","v":32276571.478126474}]
[]
[]
[]
[null,"1/ Forecast amounts for 2023 utilize 2024 actual ratio of property tax over net plant"]
["*","1/Show calculation of 2020, 2021, and 2022"]
[null,"2/ Reflects the five-year average change of 2017-2022"]
[null,"3/ Reflects the projected increase in labor"]
[null,"2/ Reflects the five-year average change of 2017-2022"]

{"sheet":"Und Stor","index":19,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2021-12-01"},null,{"$f":"'Rate Base'!S223","v":44932895.700000003}]
[2,{"$f":"'Rate Base'!T9","v":"2022-01-21"},null,{"$f":"'Rate Base'!T223","v":32520297.100000001}]
[3,{"$f":"'Rate Base'!U9","v":"2022-02-21"},null,{"$f":"'Rate Base'!U223","v":24327140.390000001}]
[4,{"$f":"'Rate Base'!V9","v":"2022-03-21"},null,{"$f":"'Rate Base'!V223","v":13377221.65}]
[5,{"$f":"'Rate Base'!W9","v":"2022-04-21"},null,{"$f":"'Rate Base'!W223","v":4611532.51}]
[6,{"$f":"'Rate Base'!X9","v":"2022-05-21"},null,{"$f":"'Rate Base'!X223","v":4273987.8600000003}]
[7,{"$f":"'Rate Base'!Y9","v":"2022-06-21"},null,{"$f":"'Rate Base'!Y223","v":9042867.9100000001}]
[8,{"$f":"'Rate Base'!Z9","v":"2022-07-21"},null,{"$f":"'Rate Base'!Z223","v":16864248.25}]
[9,{"$f":"'Rate Base'!AA9","v":"2022-08-21"},null,{"$f":"'Rate Base'!AA223","v":25992902.780000001}]
[10,{"$f":"'Rate Base'!AB9","v":"2022-09-21"},null,{"$f":"'Rate Base'!AB223","v":40957960.210000001}]
[11,{"$f":"'Rate Base'!AC9","v":"2022-10-21"},null,{"$f":"'Rate Base'!AC223","v":53451265.520000003}]
[12,{"$f":"'Rate Base'!AD9","v":"2022-11-21"},null,{"$f":"'Rate Base'!AD223","v":54725203.509999998}]
[13,{"$f":"'Rate Base'!AE9","v":"2022-12-21"},null,{"$f":"'Rate Base'!AE224","v":48124018.939999998}]
[]
[14,"Adjustment",null,{"$f":"-D24","v":-48124018.939999998}]

{"sheet":"Wexpro","index":20,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$166","v":79968136},{"$f":"+'Rate Base'!$AP$166","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$184","v":-72335916.260000005},{"$f":"+'Rate Base'!$AP$184","v":-73082459.73499997},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4604194.9633049984}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$191","v":-6150276.6600000001},{"$f":"+'Rate Base'!$AP$191","v":-6514963.1549999975},6.3E-2,{"$f":"-F23*G23","v":410442.67876499984}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-78486192.920000002},{"$f":"SUM(F22:F29)","v":-79597422.889999971},null,{"$f":"SUM(H22:H29)","v":5014637.6420699982}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-23354.925930001773}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

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

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

{"sheet":"RESERVE ACCRUAL","index":23,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,"HOT",null,"2022-12-01"]
[null,null,null,"Reserve Accrual Dec 2022","Reserve Accrual Dec 2023","Reserve Accrual Dec 2024",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2023"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2018 Legal Payment",null,355584.31000000006,{"$f":"D11*(1+$E$28)","v":365540.67068000004},{"$f":"E11*(1+$F$28)","v":362250.80464388005},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":365540.67068000004},6]
[2,"2019 Legal Payment",null,984110.86,{"$f":"D12*(1+$E$28)","v":1011665.9640800001},{"$f":"E12*(1+$F$28)","v":1002560.9704032801},null,1011665.9640800001,7]
[3,"2020 Legal Payment",null,580073.5,{"$f":"D13*(1+$E$28)","v":596315.55799999996},{"$f":"E13*(1+$F$28)","v":590948.71797799994},null,596315.55799999996,8]
[4,"2021 Legal Payment",null,278405,{"$f":"D14*(1+$E$28)","v":286200.34000000003},{"$f":"E14*(1+$F$28)","v":283624.53694000002},null,286200.34000000003,9]
[5,"2022 Legal Payment",null,284027,{"$f":"D15*(1+$E$28)","v":291979.75599999999},{"$f":"E15*(1+$F$28)","v":289351.938196},null,291979.75599999999,10]
[8,"Total",null,2482200.67,{"$f":"SUM(E11:E15)","v":2551702.2887599999},2528736.9681611606,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":2551702.2887599999},11]
[9,"5 Year Average",null,496440.13399999996,{"$f":"E16/5","v":510340.45775199996},505747.3936322321,null,510340.45775199996,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2022",null,837613.87,{"$f":"D20*(1+E28)","v":861067.05836000002},{"$f":"E20*(1+F28)","v":853317.45483476005},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":861067.05836000002},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,-341173.73600000003,{"$f":"E17-E20","v":-350726.60060800007},{"$f":"F17-F20","v":-347570.06120252796},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":-350726.60060800007},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,480238.58879149193,{"$f":"E22*'ROR-Model'!$M$2","v":-340342.20487610315},{"$f":"F22*'ROR-Model'!$M$2","v":-337279.12503221811},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":-340342.20487610315},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,16201.535208508101,{"$f":"E22*'ROR-Model'!$N$2","v":-10384.39573189691},{"$f":"F22*'ROR-Model'!$N$2","v":-10290.936170309835},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":-10384.39573189691},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AW714","v":2.8000000000000001E-2},{"$f":"'PROJECTED EXPENSES'!AX714","v":-8.9999999999999993E-3},null,null,23]

{"sheet":"Donations","index":24,"n_rows":50,"n_cols":42,"rows_kept":50,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[8,15,8,16],[6,22,6,25],[7,22,7,25]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"Record #","Amount","Invoice #","Vendor","Company Code","Payment date"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,3867190,2500,"0042","Utah Taxpayers Association",1200,"2018-07-26"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022",null,null,null,null,{"$f":"A3","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"O3","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,3826997,450,"EF000103337","Tax Executives Institute",1200,"2018-06-08"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,{"$f":"O4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,3967802,44872,"0024926IN","Utah Jazz",1250,"2018-12-26"]
[null,null,null,null,null,null,null,null,null,"2022-12-01",null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834513,2940,"0023651IN","Utah Jazz",1250,"2018-07-13"]
[null,null,null,null,null,null,null,"Don & Membership DEC 2022","Don & Membership DEC 2023","Don & Membership DEC 2024",null,{"$f":"+'Control Panel'!F37","v":"Don & Membership DEC 2023"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834512,2320,"0024107IN","Utah Jazz",1200,"2018-07-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,3755457,2000,"700619","American Gas Assoication",1250,"2018-04-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Questar Corp & Dominion Energy Services Allocation",null,null,null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,null,null,3747774,543906,1231,"American Gas Assoication",7000,"2018-01-19"]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":2.8000000000000001E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":-8.9999999999999993E-3},null,null,4,null,null,"A",null,"B","C","D",null,null,"A","B","C","D",null,null,null,null,null,null,null,356602,null,"American Gas Association",1250]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"2022-12-31",null,null,null,null,null,null,null,null,null,null,null,null,3899748,2500,5845,"Utah Foundation",7000,"2018-09-06"]
["Questar Corporation Allocated",null,null,null,null,null,null,-181866.60539999991,{"$f":"H11*(1+$I$9)","v":-186958.8703511999},{"$f":"I11*(1+J9)","v":-185276.24051803909},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-186958.8703511999},6,null,null,"Description",null,"Total Amount","Allocation %","Allocated Amount",null,null,"Account","Description","Amount","% Applicable to "]
["Questar Gas",null,null,null,null,null,null,0,{"$f":"H12*(1+$I$9)","v":0},{"$f":"I12*(1+J9)","v":0},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":0},7,null,1,"Industry Associations",null,null,null,null,null,null,null,null,{"$f":"YEAR(T10)","v":2022}]
["Total",null,null,null,null,null,null,-181866.60539999991,{"$f":"SUM(I11:I12)","v":-186958.8703511999},{"$f":"SUM(J11:J12)","v":-185276.24051803909},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-186958.8703511999},8,null,2,921000,"Tax Executives Institute ",0,0,0,null,1,"923000","Holland and Hart",0,1,null,null,null,null,null,null,"% Related to Lobbying",null,3.1E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",0,0,0,null,2,923000,"NES Inc",0,1]
["Utah Adjustment",null,null,null,null,null,null,-176075.06452697844,{"$f":"'ROR-Model'!$M$2*I13","v":-181423.34811835623},{"$f":"'ROR-Model'!$M$2*J13","v":-179790.53798529101},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-181423.34811835623},10,null,4,921000,"Wyoming Taxpayers Association ",0,0,0,null,3,921000,"Junior Achievement",0,1]
["Wyoming Adjustment",null,null,null,null,null,null,-5791.5408730214731,{"$f":"'ROR-Model'!$N$2*I13","v":-5535.5222328436739},{"$f":"'ROR-Model'!$N$2*J13","v":-5485.7025327480806},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-5535.5222328436739},11,null,5,921000,"Government Relations Dept - Labor & Overhead",319064.21999999986,0.56999999999999995,181866.60539999991,null,4,908,"Golf Tournament",0,1]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-181866.60539999991},{"$f":"SUM(I15:I16)","v":-186958.8703511999},{"$f":"SUM(J15:J16)","v":-185276.24051803909},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-186958.8703511999},12,null,6,921000,"Government Relations Dept - A&G",5.0163206921638448E-12,0.56999999999999995,2.8593027945333913E-12,null,5,930200,"AGA Expenses relating to Lobbying",0,1,null,null,null,null,null,null,"Sum of Val/COArea Crcy",null,"Year","Month",null,null,"Sum of ValCOArCur",null,"Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,921000,"Utah Foundation",0,0,0,null,6,null,null,null,null,null,null,null,null,null,null,null,null,2018,2019,"Grand Total",null,"Cost Elem.","Cost elem. name",2020,"Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",319064.21999999986,null,181866.60539999991,null,7,null,null,null,null,null,null,null,null,null,null,"Cost Elem.","Cost element descr.",null,null,null,null,"5302014","Meals -Taxable",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,"5302010","Travel Expense",67.47,null,67.47,null,"5302015","Meals-Non-Taxable",47.15,47.15]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"Total Adjustment",null,null,null,-181866.60539999991,null,9,null,null,null,null,null,null,null,null,null,null,"5302014","Meals - Taxable",null,75.28,75.28,null,"5303890","Misc. Outside Svcs",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,10,null,"Total",{"$f":"SUM(Y13:Y21)","v":0},null,null,null,null,null,null,null,"5302015","Meals- Non-Taxable",2318.79,134.42000000000002,2453.21,null,"5304320","Pstge/Shppng/Frght",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,11,null,"Adjustment",{"$f":"-Y22","v":0},null,null,null,null,null,null,null,"5303890","Miscellaneous Outside Services",1668.6299999999999,null,1668.6299999999999,null,"5404030","CA-Depr Exp Util Plt",2.12,2.12]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,"5304320","Postage Shipping & Freight",-90,-30,-120,null,"5404081","CA-Payroll Taxes",16955.759999999998,16955.759999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,13,null,"Utah Adjustment",0,null,null,null,null,null,null,null,"5304390","Misc Supplies",1056.96,null,1056.96,null,"5404261","CA-Other Ded-Donatio",1879.61,1879.61]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,14,null,"Wyoming Adjustment",0,null,null,null,null,null,null,null,"5308090","Other Dues&Membershp",300,null,300,null,"5409201","CA-Vacation Liabilit",1114.8899999999999,1114.8899999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,15,null,"Total",{"$f":"SUM(Y25:Y26)","v":0},null,null,null,null,null,null,null,"5404081","Allocated-Payroll Tax",264.02999999999912,-264.0299999999977,1.4210854715202004E-12,null,"5409202","CA-AIP",40077.740000000005,40077.740000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"5404261","Allocated-Donations",1000,-999.99999999999909,9.0949470177292824E-13,null,"5409203","CA-LTIP/Restricted S",6098.84,6098.84]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5404264","Allocated-Civic/ Political Act",null,0,0,null,"5409210","CA-Office Supplies &",5893.25,5893.25]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409201","Allocated-Vacation Liability",-585.46,585.45999999999981,-2.2737367544323206E-13,null,"5409214","CA-Vehicle Expenses",2698.0699999999997,2698.0699999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202","Allocated-Annual Incentive",2659.1000000000008,-2659.1000000000022,-1.3642420526593924E-12,null,"5409230","CA-Outside Services",734.35,734.35]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409203","Allocated-LTIP/ Restricted Stock Grants",408.32999999999993,-408.3300000000001,-1.7053025658242404E-13,null,"5409261","CA-Emp Bfit-Medical",12970.93,12970.93]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409210","Allocated-A&G - Office Supplies",253.92000000000044,-253.91999999999962,8.2422957348171622E-13,null,"5409262","CA-Emp Bfit-Other",14651.71,14651.71]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409230","Allocated-A&G - Outside Services",5536.31,-5536.31,0,null,"5409263","CA-Emp Bfit-OPEB",-9767.69,-9767.69]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409261","Allocated-Employee Benefits - Medical",960.36000000000035,-960.3599999999999,4.5474735088646412E-13,null,"5409264","CA-Emp Bfit-Pensions",10565.100000000002,10565.100000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409262","Allocated-Employee Benefits - Other",1134.7000000000003,-1134.6999999999994,9.0949470177292824E-13,null,"5409302",null,705.09,705.09]
[null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409263","Allocated-OPEB Costs",-422.94,422.93999999999988,-1.1368683772161603E-13,null,"5409310","CA-Rents/Facilities",3716.9599999999996,3716.9599999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409264","Allocated-Pension Costs",1337.629999999999,-1337.6300000000006,-1.5916157281026244E-12,null,"5409350","CA-Maint-Elec Struc/",1475.17,1475.17]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409302","Allocated-A&G - Misc. Exp",110,-110,0,null,"5409999","CA-Labor Residual Tr",527.03000000000065,527.03000000000065]
[null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409350","Allocated-A&G - Rents",205.10000000000022,-205.09999999999988,3.4106051316484809E-13,null,"6201030","Donations- 501c3",341783,341783]
[null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409999","Allocated-Labor Residual True-Up",-5.0000000000191003E-2,5.0000000000068212E-2,-1.2279066652354231E-13,null,"6202020","Civic/Polt/Lobby Act",5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6201030","Donations- 501c3",223081.25,93200,316281.25,null,"8201044","External Affairs ST",247616.5799999999,247616.5799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8201044","Activity Alloc - External Affairs ST",224783.85999999975,72912.459999999992,297696.31999999972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8209000","DES Labor",-210049.91000000006,-74367.909999999989,-284417.82000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8504261","Allocated-Donations",-223081.25000000003,-93199.999999999985,-316281.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509210","Allocated-A&G - Office Supplies",-3653.22,-179.7,-3832.9199999999996,null,null,"A&G",110346.07999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509230","Allocated-A&G - Outside Services",-1668.6299999999997,null,-1668.6299999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,27594.979999999665,-14316.47999999997,13278.499999999582]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A&G",{"$f":"SUM(AI46:AI47,AI20:AI41)","v":12861.03}]

{"sheet":"Advertising","index":25,"n_rows":56,"n_cols":51,"rows_kept":56,"cut":false,"hidden":false,"merged":[[6,22,6,25],[6,27,6,30],[22,22,22,25]]}
[null,"Advertising",null,null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,{"$f":"M1","v":"Advertising"},null,null,null,null,null,"Utah - Dec 2017 Adjusted Avg Results",null,null,null,null,null,null,null," DIRECT ADVERTISING JAN TO DEC 2018",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2018"]
[null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,{"$f":"M2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AB4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"All corp advertising is below the line, not passed to utility"]
[null,{"$f":"'Control Panel'!F16","v":"DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,"12 Mos Dec-2022",null,null,{"$f":"B3","v":"DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,{"$f":"M3","v":"DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"M3","v":"DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909000 Total",null,{"$f":"Table4[[#Totals],[In pctr local curr.]]","v":337959.89999999991}]
[null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,{"$f":"M4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923 - Parade of Homes Sponsorship",null,{"$f":"AX56","v":6000}]
[null,null,null,null,null,null,null,null,null,"2022-12-01",null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,"Financial Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment"]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Financial Advertising",null,{"$f":"Q41","v":0},null,null,null,"Total Corp Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AR3:AR8)","v":343959.89999999991}]
[null,null,null,"Advertising DEC 2022","Advertising DEC 2023","Advertising DEC 2024",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2023"},null,null,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct",null,null,null,null,null,1,"Total Corp Institutional Advertising",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query:  Direct Advertising account 5303830 - 909"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges","Allocated","Allocated","Total","Removed",null,{"$f":"V11+1","v":2},null,null,null,null,null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,null,null,"Account","Acc.Text","WBS Element","FERC","FERC DESCRIPTION","Vendor","Text","User name","In pctr local curr.","Pstng Date"]
[null,"Account","Type",null,null,null,null,null,5,null,null,null,"Account",null,"Type","QGC","From DES","From Corp","(B+D)","Amount",null,{"$f":"V12+1","v":3},null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-01-31"]
[1,909003,"Promotional Advertising-Dealer",{"$f":"T14","v":0},{"$f":"D14*(1+E$30)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F31,I13,FALSE)","v":0},6,null,null,1,909003,null,"Promotional Advertising-Dealer",0,0,0,{"$f":"+R14+P14","v":0},{"$f":"P14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3646.96,"2018-12-21"]
[2,909005,"Adv Exp - Parade of Homes",{"$f":"T15","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I14,FALSE)","v":0},7,null,null,2,909005,null,"Adv Exp - Parade of Homes",0,0,0,{"$f":"+R15+P15","v":0},{"$f":"P15","v":0},null,5,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Allocated to ",null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3589.6,"2018-11-06"]
[3,930100,"General Advertising Expenses",{"$f":"T16","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I15,FALSE)","v":0},8,null,null,3,930100,null,"General Advertising Expenses",0,0,{"$f":"Z32","v":0},{"$f":"+R16+P16","v":0},{"$f":"S16","v":0},"1/",6,null,null,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",4768.63,"2018-10-15"]
[4,930101,"Institutional Advertising",{"$f":"T17","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I16,FALSE)","v":0},9,null,null,4,930101,null,"Institutional Advertising",0,0,0,{"$f":"+R17+P17","v":0},{"$f":"+S17","v":0},"1/",7,"Allocated to ",null,null,null,null,null,"     Total to ",{"$f":"+AD9*AD16","v":0},{"$f":"+AD17","v":0},{"$f":"+AE17","v":0},null,null,"     Total to ",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7140,"2018-09-10"]
[5,930102,"Financial Advertising",{"$f":"T41","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I17,FALSE)","v":0},10,null,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,8,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-09-15"]
[7,null,null,null,null,null,null,null,11,null,null,7,null,null,null,null,null,null,null,null,null,9,"     Total to ",{"$f":"+Y11*X18","v":0},{"$f":"+X19","v":0},{"$f":"+Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-09-15"]
[8,null,null,null,null,null,null,null,12,null,null,8,null,null,"Total",{"$f":"SUM(P14:P18)","v":0},{"$f":"SUM(Q14:Q18)","v":0},{"$f":"SUM(R14:R18)","v":0},{"$f":"SUM(S14:S18)","v":0},{"$f":"SUM(T14:T18)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","810007000","\"GROCERY STORES,AND SUPERMARKETS\"","DARR011",767.85,"2018-08-27"]
[9,null,"Total",{"$f":"SUM(D14:D19)","v":0},{"$f":"SUM(E14:E19)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F34,I20,FALSE)","v":0},13,null,null,9,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2685,"2018-08-08"]
[10,null,null,null,null,null,null,null,14,null,null,10,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-08-15"]
[11,null,null,null,null,null,null,null,15,null,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-T20","v":0},null,13,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-08-15"]
[12,null,"Adjustment",{"$f":"-D21","v":0},{"$f":"-E21","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F32,I23,FALSE)","v":0},16,null,null,12,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",26000,"2018-08-31"]
[13,null,null,null,null,null,null,null,17,null,null,13,null,null,"Utah Adjustment",null,null,null,null,0,null,15,"Total Corp General Advertising Expenses",null,{"$f":"Q16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3317.72,"2018-07-19"]
[14,909,"Utah Adjustment",{"$f":"T25","v":0},{"$f":"'ROR-Model'!$M$2*E24","v":0},{"$f":"'ROR-Model'!$M$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I25,FALSE)","v":0},18,null,null,14,null,null,"Wyoming Adjustment",null,null,null,null,0,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",365,"2018-07-09"]
[15,909,"Wyoming Adjustment",{"$f":"T26","v":0},{"$f":"'ROR-Model'!$N$2*E24","v":0},{"$f":"'ROR-Model'!$N$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I26,FALSE)","v":0},19,null,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(T25:T26)","v":0},null,17,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",984,"2018-07-08"]
[null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,18,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-07-15"]
[null,null,null,null,null,null,null,null,21,null,null,null,null,"1/","Workpaper 1",null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-07-15"]
[null,null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AW742","v":1.0999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX742","v":-4.3999999999999997E-2},null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,20,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",16000,"2018-02-28"]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-06-15"]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,22,"     Total to ",{"$f":"+Y25*X31","v":0},{"$f":"+X32","v":0},{"$f":"+Y32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-06-15"]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","BYU INVOICE RECLASS TO PROPER WBS","TERRA16",-22500,"2018-02-28"]
[null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-02-28"]
[null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",4563.09,"2018-06-30"]
[null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300171030","","WF_BATCH",22500,"2018-02-21"]
[null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7341.3,"2018-02-28"]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4465","9090","Informational and instructional advertising expenses","300150567","","WF_BATCH",120623.84,"2018-05-10"]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",673.54,"2018-03-31"]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2412.83,"2018-05-11"]
[null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-03-29"]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-05-31"]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-05-31"]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2135.85,"2018-04-19"]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",1725,"2018-04-20"]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",29715.61,"2018-04-20"]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-04-30"]
[null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ JAN","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ FEB","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",4006.6,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ MAR","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",1930.69,"2018-03-20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,Table4[In pctr local curr.])","v":337959.89999999991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - Parade of Home Sponsorship",null,null,null,null,null,null,null,{"$f":"6000","v":6000},"2018-05-31"]

{"sheet":"Incentive","index":26,"n_rows":193,"n_cols":27,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
["Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,"exec",{"$f":"AA72","v":964979}]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,"non exec",{"$f":"AA3-AA1","v":3840085.7}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,"ROO Incentives 2019","Incentives 2022","Incentives 2023","Incentives 2024",null,{"$f":"+'Control Panel'!F34","v":"Incentives 2023"},"12 Mos Dec-2022",null,null,{"$f":"A3","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Z191","v":4805064.7}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,"1/",null,null,null,null,null,2,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,null,null,null,null,null,null,null,null,4,null,null,"Workpaper A",null,null,null,null,null,null,null,null,null,null,null,"Ran cost center report S_ALR_87013615 - Cost Centers: Breakdown by Partner, for cost element 5409202"]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"isolated executive to calc financial %"]
[null,"Incentive Compensation",null,null,null,null,null,null,null,6,null,null,null,null,"A","B","C","D","E"]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,null,7,null,null,null,null,null,null,"AIP Expense by labor category"]
[null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Elements/Partner Object","Act. Costs"]
[null,"A",null,null,"B","C","D",null,null,9,null,null,null,"Total Payout",null,"Officers","Management","Non-mgmt","Total",null,null,null,null,null,"WBS 7ACCTSVC.QGAS             Accounting Services",1981.91]
[null,null,null,null,null,null,null,null,null,10,null,null,1,null,"DES",14765431.929999994,23101749.479999997,41840834.270000018,79708015.680000007,null,null,null,null,null,"WBS 7CLIENTSVC.ALLOC6         DRS Client Svcs for All LDCs (AE-3B)",741.91]
[null,null,null,null,null,null,null,null,null,11,null,null,2,null,"QGC",53094.82,1986177.6699999992,5341252.8800000073,7380525.3700000066,null,null,null,null,null,"WBS 7CORPPLAN.QGAS            Corporate Planning",942.94]
[null,"Global Insight Factor",null,null,null,{"$f":"'Labor Forecast'!H14","v":2.6938751555928293E-2},{"$f":"'Labor Forecast'!I14","v":2.6906302879619107E-2},null,null,12,null,null,null,"Allocated",null,null,null,null,null,null,null,null,null,null,"WBS 7DATAOPS.ALLOC1           DRS Data Operations All Comps EID (M-2)",202]
[null,null,null,null,null,null,null,null,null,13,null,null,3,null,"DES",457618.48999999987,1220947,2211572,3890137.4899999998,null,null,null,null,null,"WBS 7ENVIRON.ALLOC3B          DRS Environ for All LDCs (AE-3B)",780.07]
[1,"DES","1/",-1618872.1439999999,{"$f":"-S22","v":-1369200.1664999998},{"$f":"E16*(1+F$14)","v":-1406084.709615679},{"$f":"F16*(1+G$14)","v":-1443917.2506869996},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J16,FALSE)","v":-1406084.709615679},14,null,null,4,null,"QGC",26694.572441045391,798538,2147010,2972242.5724410452,null,null,null,null,null,"WBS 7IT.QUESTAR.NETWORK       Questar Network Allocator",333.37]
[null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS 7PROCURE.QGAS             Procurement",-372.13]
[2,"DEUWI","1/",-939670.5,{"$f":"-S23","v":-816240.8},{"$f":"E18*(1+F$14)","v":-838229.30812101217},{"$f":"F18*(1+G$14)","v":-860782.95976788958},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J18,FALSE)","v":-838229.30812101217},16,null,null,null,"Income Goal % of AIP ",null,null,null,null,null,null,null,null,null,null,"WBS 7RISK.QGAS                Risk Management",2192.69]
[null,null,null,null,null,null,null,null,null,17,null,null,5,null,"DES",0.85,0.35,0.25,null,null,null,null,null,null,"WBS 7TELECOM.ALLOC1           DRS Telecommunications Svcs for All Comp",15.38]
[3,"Total",null,-2558542.6439999999,{"$f":"SUM(E16:E18)","v":-2185440.9665000001},{"$f":"SUM(F16:F18)","v":-2244314.0177366911},{"$f":"SUM(G16:G18)","v":-2304700.2104548891},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J20,FALSE)","v":-2244314.0177366911},18,null,null,6,null,"QGC",0.5,0.35,0.25,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC1            DRS Accts Payable for All Comps (S)",12733.78]
[null,null,null,null,null,null,null,null,null,19,null,null,null,"Income Goals to exclude",null,null,null,null,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC3            DRS Accts Payable PCards Exp Rpts (S-3)",298.32]
[4,"Utah",null,-2476660.0125665739,{"$f":"'ROR-Model'!$M$2*E20","v":-2120733.9160353551},{"$f":"'ROR-Model'!$M$2*F20","v":-2177863.8401156622},{"$f":"'ROR-Model'!$M$2*G20","v":-2236462.1042283843},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J22,FALSE)","v":-2177863.8401156622},20,null,null,7,null,"DES",388975.71649999986,427331.44999999995,552893,1369200.1664999998,null,null,null,null,null,"WBS ACCTPAY.ALLOC7            DRS Accts Payable VP Gen Companies S-6C",4472.0600000000004]
[5,"Wyoming",null,-81882.631433425951,{"$f":"'ROR-Model'!$N$2*E20","v":-64707.050464645014},{"$f":"'ROR-Model'!$N$2*F20","v":-66450.177621028997},{"$f":"'ROR-Model'!$N$2*G20","v":-68238.106226504882},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J23,FALSE)","v":-66450.177621028997},21,null,null,8,null,"QGC",13347.286220522696,279488.3,536752.5,816240.8,null,null,null,null,null,"WBS ACCTSVC.ALLOC1            DES Acctg Svcs for All Comp AE-1",25132.45]
[null,"Total",null,-2558542.6439999999,{"$f":"SUM(E22:E23)","v":-2185440.9665000001},{"$f":"SUM(F22:F23)","v":-2244314.0177366911},-2304700.2104548891,null,{"$f":"SUM(I22:I23)","v":-2244314.0177366911},22,null,null,9,null,"Total",402323.00272052258,706819.75,1089645.5,2185440.9665000001,null,null,null,null,null,"WBS ACCTSVC.ALLOC12           DES Acctg Svcs for DEO/DEWV/QGAS/QWEX",11735.54]
[null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1D           DRS Acctsvc for all FERC Companies",205.7]
[null,"Utah",null,null,-799058.05979835114,null,null,null,null,24,null,null,null,"Total QGC Incentive Capitalized",null,null,null,null,3005380,null,null,null,null,null,"WBS ACCTSVC.ALLOC1N           DRS FIXED ASSETS (AD-1)",33815.39]
[null,"Wyoming",null,null,-26282.980078251305,null,null,null,null,25,null,null,null,"Financial % of QGC Incentive",null,null,null,null,0.27462119262010209,null,null,null,null,null,"WBS ACCTSVC.ALLOC2            DRS Acctg Svcs  All Gen & Enrgy Cos AE-2",3477.18]
[null,"Capital Adjustment",null,null,-825341.03987660247,null,null,null,null,null,null,null,null,"Capitalized Financial Goals to exclude",null,null,null,null,825341.03987660247,null,null,null,null,null,"WBS ACCTSVC.ALLOC2J           DRS Acctg Svcs All Energy Cos  AE-2J",6626.32]
[]
["1/","See Workpaper A",null,null,null,null,null,null,null,null,null,null,"Payout Ratio excluding Officers (cash basis) used to split management/non-mgmt for Financial % split",null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2N           DRS Acctg Svcs All Gas Trans AE-2N",11071.54]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",null,null,null,0.35570000000000002,0.64429999999999998,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC3B           DRS Acctg Svcs for All LDCs (AE-3B)",7456.29]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",null,null,null,0.27110000000000001,0.72889999999999999,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC7            DRS Acctg Svcs /Benefits (B)",1204.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC8Q           DRS Acctg Svcs for All Dom West (AE-10A)",75079.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.QGAS              Dominion Questar Gas Billing",133254.39000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC1              DRS Audit Svcs for All Companies (AE-10)",14882.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC8              DRS Audit Svcs All Questar Cos",11392.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.QGAS                AUDIT Svc for Dominion Questar Gas Billi",9482.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS BFITS.ALLOC1              Emp Benefits for All Comps with Emp (B)",21937.53]
[null,null,null,null,null,null,null,null,null,null,null,null,"O&M AIP amount",null,null,null,null,null,null,null,null,null,null,null,"WBS BUSOPS.ALLOC1             DRS Bus Operations All Companies (AE-1)",2262.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excl",null,null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC1            DRS Bus Plang for All Comp (AE-1)",15635.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AIP on 1250","Capital/Reg","Exp on 1250",null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC2            DRS Bus Plang All Gen & Energy AE-2",673.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC1          DRS Client Svcs for All Comps (M-2)",217736.88]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",{"$f":"AA3","v":4805064.7},20803.46,4784261.54,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3          DRS ClntSvcs for LDCs, VPCUST, VPD, CNG",2575.66]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",6686513.8799999999,3526467,3160046.88,"52.74% of QGC labor was capitalized",null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3J         DRS Client Svcs for Energy (M-3J)",7081.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC6          DRS Client Svcs for All LDCs (AE-3B)",6876.39]
[null,null,null,null,null,null,null,null,null,null,null,null,"* managing directors and Non-management considered Non-management",null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC7Q         Client Svcs  CNG Comps (AE-7)",519583.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1           DRS Corp Comm for All Comps (AE-1)",27970.33]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES Executive - cacluated conservative adjustment, excluded exec Financial goals at the highest percentage.",null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1B          DRS Corp Comm for All Gas (AE-1B)",2558.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC7           Corp Comm All Questar Cos",24159.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.QGAS             CORPCOMM Svc for Dominion Questar Gas Bi",30062.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC1           DRS Corp Plan for All Comps AO-1",5939.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2           DRS Corp Plan All Gen & Energy  AO-2",520.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2J          DRS Corp Plan All Energy Cos  AO-2J",16060.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2N          DRS Corp Plan All Gas Trans Cos AO-2N",5074.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC3B          DRS Corp Plan for All LDCs (AO-3B)",32013.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC7           DRS Planning for All Questar Cos",865.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.QGAS             CORPPLAN Svc for Dominion Questar Gas Bi",129627.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS DATAOPS.ALLOC1            DRS Data Operations All Comps EID (M-2)",29008.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENGYMKT.QGAS              ENGYMKT Svc for Dominion Questar Gas Bil",6375.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC1            DRS Environ for  All Comps (AE-1)",25583.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2A           DES Environ All Questar",104298.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2J           DRS Environ for All Energy",4452.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC3B           DRS Environ for All LDCs (AE-3B)",2019.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.QGAS              ENVIRON Svc for Dominion Questar Gas Bil",21176.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1               DRS Exec Svcs for All Comps (AE-1)",220085.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC12              DES Exec for All Gas Distribution",36014.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1D              DRS Exec Svcs for All Regulated Comp",11116.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2               DRS Exec Svcs All Gen & Enrgy Cos  AE-2",5204.1899999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2J              DRS Exec Svcs  All Energy  AE-2J",91444.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2N              DRS Exec Svcs All Gas Transmission AE-2N",78264.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC3B              DRS Exec Svcs for All LDCs (AE-3B)",209963.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.QGAS                 EXEC Svc for Dominion Questar Gas Billin",312885.5,{"$f":"SUM(Z65:Z72)","v":964979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC1           DRS Ext Affrs for All Comps (AE-1)",27727.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC7           DES Ext Affrs for All Questar",22003.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC1           DRS Fac Mgt  (P)",64116.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC8           Facilities Mgmt for All Questar",77939.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.QGAS             FACILITY Svc for Dominion Questar Gas Bi",23791.919999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC1              DRS Fleet Mgt (T)",14575.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC2              DRS Fleet Questar",170.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.QGAS                FLEET Svc for Dominion Questar Gas Billi",362354.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC1            DRS Genl Svcs for All Comp (AE-1)",3612.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC2            Drs Genl Svcs for Questar",29944.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.QGAS              GENLSVC Svc for Dominion Questar Gas Bil",22673.279999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC1                 DRS HR Svcs for All Comps with Emp (B)",92621.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC10                DRS HR Svcs for All Questar Cos",69239.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC2J                DRS HR Svcs All Energy Cos  B-2J",12600.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC3B                DRS HR Svcs LDCs with Emp (B-3B)",7936.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.QGAS                   HR Svc for Dominion Questar Gas Billing",34258.050000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS                   IT Support Dominion Energy Questar Gas",21025.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CC&B              IT Support QGAS CC&B",62230.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CLICK             IT Support Dominion Energy QGAS CLICK",32346.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CNG               IT Support Dominion Energy QGAS CNG",26331.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CORE              IT Support Dominion Energy QGAS CORE",68877.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CUSTOMERSERVICE   IT Support QGAS Customer Service",7246.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.DOTCOMP           IT Support QGAS DOT Compliance",2084.6999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.FIELDSMART        IT Support DEQGas FieldSmart",14213.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.IGIS              IT Support Dominion Energy QGAS IGIS",19362.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.MISCENGOPER       IT Support QGAS Misc Eng Operations",9241.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.SAFETY            IT Support Dominion Energy QGAS Safety",7695.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.LOWBAND   Telecom Lowband Radio QGAS",226.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.NETWORK   Telecom Network QGAS",46636.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.PHONES    Telecom Telephone QGAS",12762.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.SMR.RADI  Telecom SMR Radio QGAS",8876.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.TELEMETR  Telecom Telemetry QGAS",779.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUEST.GASMEASUREMENT   IT Questar Gas Measurement Allocation",147.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.NETWORK        Questar Network Allocator",33165.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.QUORUM         IT Questar Quorum Allocation",12229.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.SCADA          IT Questar SCADA Allocation",11831.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEMETRY      Questar Telemetry Allocator",13280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEPHONE      Questar Telephone Allocator",7489.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.UT           IT Support Thermwise Program Utah",1218.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.WY           IT Support Thermwise Program WY",58.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC1              DRS Legal  Svcs for All Comp (AE-1)",22237.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC10             DRS Legal Svcs for All Questar Cos",20678.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18216A             LEGAL.C18216A",337.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18422A             LEGAL.C18422A",185.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18432A             LEGAL.C18432A",382.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18440A             LEGAL.C18440A",6003.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18467A             LEGAL.C18467A",41.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18478A             LEGAL.C18478A",6.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18479A             LEGAL.C18479A",40.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18487A             LEGAL.C18487A",2515.4899999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18489A             LEGAL.C18489A",797.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18490A             LEGAL.C18490A",57.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18493A             LEGAL.C18493A",152.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18634A             LEGAL.C18634A",2491.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18659A             LEGAL.C18659A",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18691A             LEGAL.C18691A",74.290000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18692A             LEGAL.C18692A",248.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18706A             LEGAL.C18706A",165.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18864A             LEGAL.C18864A",110.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18865A             LEGAL.C18865A",206.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.QGAS                Dominion Questar Gas Billing",68621.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBAG.MAIN           BAG Facilties",1.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBEV.MAIN           Beaver Facilties",62.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBLF.MAIN           Bluffdale Facilties",207.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASCED.MAIN           Cedar City Facilties",452.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDIA.MAIN           Diamondville (WY) Facilties",279.04000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDNR.MAIN           Salt Lake Op Center - Office Bldg",7772.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEAG.MAIN           Eagle Mountain Facilties",555.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEPH.MAIN           Ephraim Facilties",31.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEVN.MAIN           Evanston Facilities",1001.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASFIL.MAIN           Fillmore Facilties",320.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASLOG.MAIN           Logan Facilities",341.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASMOB.MAIN           Moab Facilities",88.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOGD.MAIN           Ogden Facilities",2730.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOST.MAIN           Orange Street Facilties",300.27999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASPKC.MAIN           Silver Creek (Park City) Facilities",61.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRCH.MAIN           Richfield Facilties",33.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASROS.MAIN           Roosevelt Facilities",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSG.MAIN           Rock Springs Complex - Garage",376.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSO.MAIN           Rock Springs Complex - Ops Bldg",117.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSGR.MAIN           St. George Facilities",945.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLG.MAIN           Salt Lake Op Center - Salt Lake Garage",768.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLN.MAIN           Facilities",122.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLO.MAIN           Salt Lake Op Center - 1078 Ops Building",1970.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLT.MAIN           Salt Lake Training Center Facilities",874.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLW.MAIN           Salt Lake Op Center - Warehouse/Contract",414.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSPV.MAIN           Springville Facilities",691.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTEP.MAIN           Salt Lake Op Center - Total Energy Plant",6989.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTOL.MAIN           Tooele Facilities",140.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASVGO.MAIN           Vernal Gas Operations Bldg Facilities",204.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC1          DRS Operations for All Energy (AE-2)",1430.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC3B         DRS Operations for LDCs (X-3B)",4729.8900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OTHER.ALLOC1              DRS Other Svcs for All Companies",32.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PAYROLL.ALLOC1            DRS Payroll for All Comps",15600.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC1            DRS Procurement",12947.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC3E           DRS Procurement for All LDCs (U-3E)",14316.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC7            DRS Purchasing VP and Energy",160.58000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC8Q           DRS Purchasing All Questar",5.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS              PROCURE Svc for Dominion Questar Gas Bil",124554.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS.WRHS         PROCURE Warehous for Dom Questar Gas Bi",132439.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1B             All Operational Gas Companies",3957.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1D             All Regulated Companies",1612.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC3B             Rates for All Gas Delivery (LDC's) AE-3B",7541.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.QGAS                RATES Svc for Dominion Questar Gas Billi",165446.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC1               DRS Risk Management (F)",5771.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC7               DES Risk Management for All Questar Cos",99.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.QGAS                 RISK Svc for Dominion Questar Gas Billin",33720.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC1           DRS Security Svcs for All Comps (B-1)",43610.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC7           DRS Security Svcs for All Questar Cos",49780.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.QGAS             SECURITY Svc for Dominion Questar Gas Bi",5820.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC1                DRS Tax  for All Companies (I-1)",30619.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC8                DES Tax for All Questar Cos",70866.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.QGAS                  Dominion Questar Gas Billing",10346.129999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TELECOM.ALLOC1            DRS Telecommunications Svcs for All Comp",2297.7600000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TRAVSVC.ALLOC1            DRS Trav Svcs for All Comps  (AE-1)",4926.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC1              DRS Treas for All Comps (AO-1)",5901.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC10             DRS Treas for Questar",1143.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS XIT.QGAS                  IT Support Dominion Energy Questar Gas",20803.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202  Allocated-Annual Incentive",{"$f":"SUM(Z11:Z190)","v":4805064.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit",4805064.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over/Underabsorption",4805064.7]

{"sheet":"Sporting Events","index":27,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,21,16,22],[7,10,7,13],[8,10,8,13]]}
["Event Tickets",null,null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,"Dominion Energy"]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022",null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,"",null,"2022-12-01"]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,"Sporting Events DEC 2022","Sporting Events DEC 2023","Sporting Events DEC 2024",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2023"},1]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,null,"Event Tickets"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H9+1","v":4}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":2.8000000000000001E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":-8.9999999999999993E-3},null,null,null,5,null,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H"]
["Total Expenses",{"$f":"N33","v":0},{"$f":"B12*(1+C11)","v":0},{"$f":"C12*(1+D11)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":0},6]
[null,null,null,null,null,null,null,7]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":0},8,null,null,"Total Disallowed Corp Sporting Events Expense",null,{"$f":"W23","v":0}]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":0},9]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null," Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,12,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor",null,"Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,"Direct","Corp","2020 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,null,"Allocated to ",null,null,null,1,"Energy Solutions Arena",0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,15,null,null,"     Percent to ",0.55120000000000002,null,null,{"$f":"O20+1","v":2},"Utah Jazz",0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,16,null,null,"     Total to ",{"$f":"+M14*L21","v":0},{"$f":"+L22","v":0},{"$f":"+M22","v":0},{"$f":"O21+1","v":3},"Real Salt Lake",0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(V20:V22)","v":0},{"$f":"SUM(W20:W22)","v":0}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,null,5,"     Total",{"$f":"SUM(Q20:Q22)","v":0},{"$f":"SUM(R20:R22)","v":0},null,{"$f":"SUM(T20:T22)","v":0},{"$f":"SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,19,null,"Total Disallowed  Sporting Events Expense",null,null,null,{"$f":"U24","v":0},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,{"$f":"N25+N22","v":0},8]
[null,null,null,null,null,null,null,null,null,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2022",null,null,null,2022,null,"Employee Recognition",null,"Total"]
[null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,{"$f":"-N27*(1+N28)","v":0},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Employee",null,null,null,"Jazz Tickets",null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,0,12,null,"Recognition","Pub. Relations","Total",null," "]
[null,null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,0,13,"Jazz Tickets",0,0,0,null,"Total Tickets",null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,"Total",null,null,0,14,"Real Salt Lake",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",0,0,0,null,"Percentage",null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",0,0,0]

{"sheet":"Revenue","index":28,"n_rows":371,"n_cols":24,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
["Revenue"]
["Dominion Energy",null,null,null,null,null,null,null,null,"2022-12-01"]
[{"$f":"'Control Panel'!F16","v":"DEC 2023 Adjusted Avg  Results"}]
[{"$f":"EXPENSES!B4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2022","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2019  ","AVG Projected Rev 2023 with CET","YE Projected Rev 2016","YE Projected Rev 2016 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Projected Rev 2024with CET","Current Rates New Norms 2020","Current Rates Curr Norms 2020","YE Projected Rev 2017","YE Proj Rev 2017 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2023 with CET"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":805791359.35089922},{"$f":"+G363+G365","v":794702324.51877892},{"$f":"+H363+H365","v":794702324.51877892},804563799.082829,794696720.94877911,794696720.94877911,794696720.94877911,{"$f":"+M363+M365","v":794696720.94877911},804641570.99736905,{"$f":"+O363+O365","v":794756767.24877906},794756767.24877906,{"$f":"+Q363+Q365","v":794696720.94877911},794696720.94877911,{"$f":"HLOOKUP($S$8,RevenueScenarios,W11,FALSE)","v":804563799.082829},null,{"$f":"+U362+U364","v":31233596.983059097},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$15","v":366586961.30000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$15","v":314410100.42022496},{"$f":"'AVG Proj Rev 2019 '!$T$15","v":318907015.83505774},{"$f":"'AVG Proj Rev 2023 with CET'!$T$15","v":420162991.06999999},{"$f":"'YE Projected Rev 2019'!$T$15","v":322085028.10662007},{"$f":"'YE Proj Rev 2019 with CET '!$T$15","v":324343425.90662009},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$15","v":331535692.88608509},{"$f":"'AVG Proj Rev 2020 '!$T$15","v":336229888.66049087},{"$f":"'AVG Proj Rev 2024 with CET'!$T$15","v":439321566.88794786},{"$f":"'Current Rates New Norms 2020 '!$T$15","v":341200689.80003196},{"$f":"'Current Rates Curr Norms 2020'!T15","v":341116930.26561511},{"$f":"'YE Projected Rev 2020'!$T$15","v":339678352.21961421},{"$f":"'YE Proj Rev 2020 with CET'!$T$15","v":344743863.87961423},{"$f":"HLOOKUP($S$8,RevenueScenarios,W15,FALSE)","v":420162991.06999999},null,{"$f":"S15-F15","v":53576029.769999981},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$17","v":91329833.719999999},{"$f":"F17","v":91329833.719999999},{"$f":"G17","v":91329833.719999999},{"$f":"H17","v":91329833.719999999},91329833.719999999,91329833.719999999,91329833.719999999,91329833.719999999,91329833.719999999,91329833.719999999,91329833.719999999,{"$f":"N17","v":91329833.719999999},91329833.719999999,91329833.719999999,null,{"$f":"S17-F17","v":0},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$19","v":666407574.46000004},{"$f":"F19","v":666407574.46000004},{"$f":"G19","v":666407574.46000004},{"$f":"H19","v":666407574.46000004},666407574.46000004,666407574.46000004,666407574.46000004,666407574.46000004,666407574.46000004,666407574.46000004,666407574.46000004,{"$f":"N19","v":666407574.46000004},666407574.46000004,666407574.46000004,null,{"$f":"S19-F19","v":0},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$20","v":1124324369.48},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$20","v":759203784.65022492},{"$f":"'AVG Proj Rev 2019 '!$T$20","v":774362043.48505783},{"$f":"'AVG Proj Rev 2023 with CET'!$T$20","v":1497130722.6287899},{"$f":"'YE Projected Rev 2019'!$T$20","v":782716159.36662006},{"$f":"'YE Proj Rev 2019 with CET '!$T$20","v":784974557.16662002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$20","v":780681858.27608502},{"$f":"'AVG Proj Rev 2020 '!$T$20","v":796141590.1104908},{"$f":"'AVG Proj Rev 2024 with CET'!$T$20","v":1527991716.1682177},{"$f":"'Current Rates New Norms 2020 '!$T$20","v":815305124.13003206},{"$f":"'Current Rates Curr Norms 2020'!$T$20","v":815221364.59561515},{"$f":"'YE Projected Rev 2020'!$T$20","v":804478956.26961422},{"$f":"'YE Proj Rev 2020 with CET'!$T$20","v":809544467.92961431},{"$f":"HLOOKUP($S$8,RevenueScenarios,W20,FALSE)","v":1497130722.6287899},null,{"$f":"S20-F20","v":372806353.14878988},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$22","v":114075139.333},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$22","v":106882939},{"$f":"'AVG Proj Rev 2019 '!$T$22","v":109451530},{"$f":"'AVG Proj Rev 2023 with CET'!$T$22","v":115275243},{"$f":"'YE Projected Rev 2019'!$T$22","v":110699952},{"$f":"'YE Proj Rev 2019 with CET '!$T$22","v":110699952},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$22","v":107928840},{"$f":"'AVG Proj Rev 2020 '!$T$22","v":110522524},{"$f":"'AVG Proj Rev 2024 with CET'!$T$22","v":116528254},{"$f":"'Current Rates New Norms 2020 '!$T$22","v":108262403},{"$f":"'Current Rates Curr Norms 2020'!$T$22","v":108262403},{"$f":"'YE Projected Rev 2020'!$T$22","v":111701691},{"$f":"'YE Proj Rev 2020 with CET'!$T$22","v":111701691},{"$f":"HLOOKUP($S$8,RevenueScenarios,W22,FALSE)","v":115275243},null,{"$f":"S22-F22","v":1200103.6669999957},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$24","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2019'!$T$24","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$24","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$24","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$24","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$24","v":0},{"$f":"'YE Projected Rev 2020'!$T$24","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$24","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W24,FALSE)","v":0},null,{"$f":"S24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$26","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2019'!$T$26","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$26","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$26","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$26","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$26","v":0},{"$f":"'YE Projected Rev 2020'!$T$26","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$26","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W26,FALSE)","v":0},null,{"$f":"S26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$28","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2019'!$T$28","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$28","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$28","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$28","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$28","v":0},{"$f":"'YE Projected Rev 2020'!$T$28","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$28","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W28,FALSE)","v":0},null,{"$f":"S28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$29","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2019'!$T$29","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$29","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$29","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$29","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$29","v":0},{"$f":"'YE Projected Rev 2020'!$T$29","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$29","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W29,FALSE)","v":0},null,{"$f":"S29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$31","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2019'!$T$31","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$31","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$31","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$31","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$31","v":0},{"$f":"'YE Projected Rev 2020'!$T$31","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$31","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W31,FALSE)","v":0},null,{"$f":"S31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$33","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2019'!$T$33","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$33","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$33","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$33","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$33","v":0},{"$f":"'YE Projected Rev 2020'!$T$33","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$33","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W33,FALSE)","v":0},null,{"$f":"S33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$35","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2019'!$T$35","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$35","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$35","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$35","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$35","v":0},{"$f":"'YE Projected Rev 2020'!$T$35","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$35","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W35,FALSE)","v":0},null,{"$f":"S35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$37","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2019'!$T$37","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$37","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$37","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$37","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$37","v":0},{"$f":"'YE Projected Rev 2020'!$T$37","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$37","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W37,FALSE)","v":0},null,{"$f":"S37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$38","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2019'!$T$38","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$38","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$38","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$38","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$38","v":0},{"$f":"'YE Projected Rev 2020'!$T$38","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$38","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W38,FALSE)","v":0},null,{"$f":"S38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$40","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2019'!$T$40","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$40","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$40","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$40","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$40","v":0},{"$f":"'YE Projected Rev 2020'!$T$40","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$40","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W40,FALSE)","v":0},null,{"$f":"S40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$42","v":2951255.6500000004},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$42","v":2820637.6572033581},{"$f":"'AVG Proj Rev 2019 '!$T$42","v":2811265.4905835097},{"$f":"'AVG Proj Rev 2023 with CET'!$T$42","v":3962378.1424900005},{"$f":"'YE Projected Rev 2019'!$T$42","v":2629657.4229588564},{"$f":"'YE Proj Rev 2019 with CET '!$T$42","v":2629657.4229588564},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$42","v":2646106.1564776073},{"$f":"'AVG Proj Rev 2020 '!$T$42","v":2635958.7701846408},{"$f":"'AVG Proj Rev 2024 with CET'!$T$42","v":4188783.5606144066},{"$f":"'Current Rates New Norms 2020 '!$T$42","v":2833993.4133371511},{"$f":"'Current Rates Curr Norms 2020'!$T$42","v":2794967.1343151061},{"$f":"'YE Projected Rev 2020'!$T$42","v":2421037.0087392982},{"$f":"'YE Proj Rev 2020 with CET'!$T$42","v":2421037.0087392982},{"$f":"HLOOKUP($S$8,RevenueScenarios,W42,FALSE)","v":3962378.1424900005},null,{"$f":"S42-F42","v":1011122.4924900001},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$44","v":2250007.21},{"$f":"F44","v":2250007.21},{"$f":"G44","v":2250007.21},{"$f":"H44","v":2250007.21},2250007.21,2250007.21,2250007.21,2250007.21,2250007.21,2250007.21,2250007.21,{"$f":"N44","v":2250007.21},2250007.21,2250007.21,null,{"$f":"S44-F44","v":0},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$46","v":15220594.309999999},{"$f":"F46","v":15220594.309999999},{"$f":"G46","v":15220594.309999999},{"$f":"H46","v":15220594.309999999},15220594.309999999,15220594.309999999,15220594.309999999,15220594.309999999,15220594.309999999,15220594.309999999,15220594.309999999,{"$f":"N46","v":15220594.309999999},15220594.309999999,15220594.309999999,null,{"$f":"S46-F46","v":0},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$47","v":20421857.169999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$47","v":15557734.447203359},{"$f":"'AVG Proj Rev 2019 '!$T$47","v":15548362.28058351},{"$f":"'AVG Proj Rev 2023 with CET'!$T$47","v":28429289.422480006},{"$f":"'YE Projected Rev 2019'!$T$47","v":14425122.982958857},{"$f":"'YE Proj Rev 2019 with CET '!$T$47","v":14425122.982958857},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$47","v":13587337.756477606},{"$f":"'AVG Proj Rev 2020 '!$T$47","v":13577190.370184641},{"$f":"'AVG Proj Rev 2024 with CET'!$T$47","v":29321427.424704406},{"$f":"'Current Rates New Norms 2020 '!$T$47","v":15380518.783337152},{"$f":"'Current Rates Curr Norms 2020'!$T$47","v":15341492.504315106},{"$f":"'YE Projected Rev 2020'!$T$47","v":12454913.088739298},{"$f":"'YE Proj Rev 2020 with CET'!$T$47","v":12454913.088739298},{"$f":"HLOOKUP($S$8,RevenueScenarios,W47,FALSE)","v":28429289.422480006},null,{"$f":"S47-F47","v":8007432.2524800077},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$49","v":2657366.196},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2019 '!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2023 with CET'!$T$49","v":2601863},{"$f":"'YE Projected Rev 2019'!$T$49","v":2946753},{"$f":"'YE Proj Rev 2019 with CET '!$T$49","v":2946753},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2020 '!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2024 with CET'!$T$49","v":2672537},{"$f":"'Current Rates New Norms 2020 '!$T$49","v":2946708},{"$f":"'Current Rates Curr Norms 2020'!$T$49","v":2946708},{"$f":"'YE Projected Rev 2020'!$T$49","v":2507072},{"$f":"'YE Proj Rev 2020 with CET'!$T$49","v":2507072},{"$f":"HLOOKUP($S$8,RevenueScenarios,W49,FALSE)","v":2601863},null,{"$f":"S49-F49","v":-55503.195999999996},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$51","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2019'!$T$51","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$51","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$51","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$51","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$51","v":0},{"$f":"'YE Projected Rev 2020'!$T$51","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$51","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W51,FALSE)","v":0},null,{"$f":"S51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$52","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2019'!$T$52","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$52","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$52","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$52","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$52","v":0},{"$f":"'YE Projected Rev 2020'!$T$52","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$53","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2019'!$T$53","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$53","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$53","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$53","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$53","v":0},{"$f":"'YE Projected Rev 2020'!$T$53","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$53","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W53,FALSE)","v":0},null,{"$f":"S53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$54","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2019'!$T$54","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$54","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$54","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$54","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$54","v":0},{"$f":"'YE Projected Rev 2020'!$T$54","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$55","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2019'!$T$55","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$55","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$55","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$55","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$55","v":0},{"$f":"'YE Projected Rev 2020'!$T$55","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$55","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W55,FALSE)","v":0},null,{"$f":"S55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$56","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2019'!$T$56","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$56","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$56","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$56","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$56","v":0},{"$f":"'YE Projected Rev 2020'!$T$56","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$56","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W56,FALSE)","v":0},null,{"$f":"S56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$58","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2019'!$T$58","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$58","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$58","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$58","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$58","v":0},{"$f":"'YE Projected Rev 2020'!$T$58","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$58","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W58,FALSE)","v":0},null,{"$f":"S58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$60","v":2381926.0512209702},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$60","v":1933315.1299259942},{"$f":"'AVG Proj Rev 2019 '!$T$60","v":1920694.4802639121},{"$f":"'AVG Proj Rev 2023 with CET'!$T$60","v":2714035.9291099999},{"$f":"'YE Projected Rev 2019'!$T$60","v":1912502.2987505649},{"$f":"'YE Proj Rev 2019 with CET '!$T$60","v":1912502.2987505649},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$60","v":2047342.8803363019},{"$f":"'AVG Proj Rev 2020 '!$T$60","v":2032611.2197407591},{"$f":"'AVG Proj Rev 2024 with CET'!$T$60","v":2799254.0277074324},{"$f":"'Current Rates New Norms 2020 '!$T$60","v":1876281.1571017208},{"$f":"'Current Rates Curr Norms 2020'!$T$60","v":2029000.6230060314},{"$f":"'YE Projected Rev 2020'!$T$60","v":2029961.765059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$60","v":2029961.765059399},{"$f":"HLOOKUP($S$8,RevenueScenarios,W60,FALSE)","v":2714035.9291099999},null,{"$f":"S60-F60","v":332109.87788902968},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$62","v":266114.74398150999},{"$f":"F62","v":266114.74398150999},{"$f":"G62","v":266114.74398150999},{"$f":"H62","v":266114.74398150999},266114.74398150999,266114.74398150999,266114.74398150999,266114.74398150999,266114.74398150999,266114.74398150999,266114.74398150999,{"$f":"N62","v":266114.74398150999},266114.74398150999,266114.74398150999,null,{"$f":"S62-F62","v":0},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$64","v":1278069.4447975198},{"$f":"F64","v":1278069.4447975198},{"$f":"G64","v":1278069.4447975198},{"$f":"H64","v":1278069.4447975198},1278069.4447975198,1278069.4447975198,1278069.4447975198,1278069.4447975198,1278069.4447975198,1278069.4447975198,1278069.4447975198,{"$f":"N64","v":1278069.4447975198},1278069.4447975198,1278069.4447975198,null,{"$f":"S64-F64","v":0},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$65","v":3926110.24},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$65","v":3030601.8599259946},{"$f":"'AVG Proj Rev 2019 '!$T$65","v":3017981.2102639121},{"$f":"'AVG Proj Rev 2023 with CET'!$T$65","v":5009471.1908800006},{"$f":"'YE Projected Rev 2019'!$T$65","v":3009789.0287505644},{"$f":"'YE Proj Rev 2019 with CET '!$T$65","v":3009789.0287505644},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$65","v":3089771.6903363019},{"$f":"'AVG Proj Rev 2020 '!$T$65","v":3075040.0297407587},{"$f":"'AVG Proj Rev 2024 with CET'!$T$65","v":5094689.2894774321},{"$f":"'Current Rates New Norms 2020 '!$T$65","v":2985146.0671017207},{"$f":"'Current Rates Curr Norms 2020'!$T$65","v":3137865.5330060311},{"$f":"'YE Projected Rev 2020'!$T$65","v":3072390.575059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$65","v":3072390.575059399},{"$f":"HLOOKUP($S$8,RevenueScenarios,W65,FALSE)","v":5009471.1908800006},null,{"$f":"S65-F65","v":1083360.9508800004},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$67","v":265189.82499999995},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$67","v":274212},{"$f":"'AVG Proj Rev 2019 '!$T$67","v":274212},{"$f":"'AVG Proj Rev 2023 with CET'!$T$67","v":262153},{"$f":"'YE Projected Rev 2019'!$T$67","v":274212},{"$f":"'YE Proj Rev 2019 with CET '!$T$67","v":274212},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$67","v":260503},{"$f":"'AVG Proj Rev 2020 '!$T$67","v":260503},{"$f":"'AVG Proj Rev 2024 with CET'!$T$67","v":262153},{"$f":"'Current Rates New Norms 2020 '!$T$67","v":260503},{"$f":"'Current Rates Curr Norms 2020'!$T$67","v":260503},{"$f":"'YE Projected Rev 2020'!$T$67","v":260503},{"$f":"'YE Proj Rev 2020 with CET'!$T$67","v":260503},{"$f":"HLOOKUP($S$8,RevenueScenarios,W67,FALSE)","v":262153},null,{"$f":"S67-F67","v":-3036.8249999999534},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$69","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2019'!$T$69","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$69","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$69","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$69","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$69","v":0},{"$f":"'YE Projected Rev 2020'!$T$69","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$69","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W69,FALSE)","v":0},null,{"$f":"S69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$71","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2019'!$T$71","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$71","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$71","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$71","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$71","v":0},{"$f":"'YE Projected Rev 2020'!$T$71","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$71","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W71,FALSE)","v":0},null,{"$f":"S71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$73","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2019'!$T$73","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$73","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$73","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$73","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$73","v":0},{"$f":"'YE Projected Rev 2020'!$T$73","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$73","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W73,FALSE)","v":0},null,{"$f":"S73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$74","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2019'!$T$74","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$74","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$74","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$74","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$74","v":0},{"$f":"'YE Projected Rev 2020'!$T$74","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$74","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W74,FALSE)","v":0},null,{"$f":"S74-F74","v":0},null,{"$f":"+W73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$76","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2019'!$T$76","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$76","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$76","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$76","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$76","v":0},{"$f":"'YE Projected Rev 2020'!$T$76","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$76","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W76,FALSE)","v":0},null,{"$f":"S76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$78","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2019'!$T$78","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$78","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$78","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$78","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$78","v":0},{"$f":"'YE Projected Rev 2020'!$T$78","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$78","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W78,FALSE)","v":0},null,{"$f":"S78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$80","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2019'!$T$80","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$80","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$80","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$80","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$80","v":0},{"$f":"'YE Projected Rev 2020'!$T$80","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$80","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W80,FALSE)","v":0},null,{"$f":"S80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$82","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2019'!$T$82","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$82","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$82","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$82","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$82","v":0},{"$f":"'YE Projected Rev 2020'!$T$82","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$82","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W82,FALSE)","v":0},null,{"$f":"S82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$83","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2019'!$T$83","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$83","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$83","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$83","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$83","v":0},{"$f":"'YE Projected Rev 2020'!$T$83","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$83","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W83,FALSE)","v":0},null,{"$f":"S83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$85","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2019'!$T$85","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$85","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$85","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$85","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$85","v":0},{"$f":"'YE Projected Rev 2020'!$T$85","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$85","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W85,FALSE)","v":0},null,{"$f":"S85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$87","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2019'!$T$87","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$87","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$87","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$87","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$87","v":0},{"$f":"'YE Projected Rev 2020'!$T$87","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$87","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W87,FALSE)","v":0},null,{"$f":"S87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$89","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2019'!$T$89","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$89","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$89","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$89","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$89","v":0},{"$f":"'YE Projected Rev 2020'!$T$89","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$89","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W89,FALSE)","v":0},null,{"$f":"S89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$91","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2019'!$T$91","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$91","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$91","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$91","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$91","v":0},{"$f":"'YE Projected Rev 2020'!$T$91","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$91","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W91,FALSE)","v":0},null,{"$f":"S91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$92","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2019'!$T$92","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$92","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$92","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$92","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$92","v":0},{"$f":"'YE Projected Rev 2020'!$T$92","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$92","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W92,FALSE)","v":0},null,{"$f":"S92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$94","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2019'!$T$94","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$94","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$94","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$94","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$94","v":0},{"$f":"'YE Projected Rev 2020'!$T$94","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$94","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W94,FALSE)","v":0},null,{"$f":"S94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$96","v":268664.68},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$96","v":161100.25269895361},{"$f":"'AVG Proj Rev 2019 '!$T$96","v":159384.70144442277},{"$f":"'AVG Proj Rev 2023 with CET'!$T$96","v":238012.99632000001},{"$f":"'YE Projected Rev 2019'!$T$96","v":136651.7773644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$96","v":136651.7773644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$96","v":187358.79761443246},{"$f":"'AVG Proj Rev 2020 '!$T$96","v":185309.43761883184},{"$f":"'AVG Proj Rev 2024 with CET'!$T$96","v":244152.16616795768},{"$f":"'Current Rates New Norms 2020 '!$T$96","v":226906.98057803925},{"$f":"'Current Rates Curr Norms 2020'!$T$96","v":184807.15802445688},{"$f":"'YE Projected Rev 2020'!$T$96","v":184940.86501977398},{"$f":"'YE Proj Rev 2020 with CET'!$T$96","v":184940.86501977398},{"$f":"HLOOKUP($S$8,RevenueScenarios,W96,FALSE)","v":238012.99632000001},null,{"$f":"S96-F96","v":-30651.683679999987},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$98","v":51818.939999999995},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2019 '!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2023 with CET'!$T$98","v":51739.290920000014},{"$f":"'YE Projected Rev 2019'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2019 with CET '!$T$98","v":23442.249999999996},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2020 '!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2024 with CET'!$T$98","v":51739.290920000014},{"$f":"'Current Rates New Norms 2020 '!$T$98","v":23442.249999999996},{"$f":"'Current Rates Curr Norms 2020'!$T$98","v":23442.249999999996},{"$f":"'YE Projected Rev 2020'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2020 with CET'!$T$98","v":23442.249999999996},{"$f":"HLOOKUP($S$8,RevenueScenarios,W98,FALSE)","v":51739.290920000014},null,{"$f":"S98-F98","v":-79.649079999981041},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$100","v":1686379.08},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2019 '!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2023 with CET'!$T$100","v":2461097.7170799999},{"$f":"'YE Projected Rev 2019'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2019 with CET '!$T$100","v":409596.94},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2020 '!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2024 with CET'!$T$100","v":2461097.7170799999},{"$f":"'Current Rates New Norms 2020 '!$T$100","v":469643.24},{"$f":"'Current Rates Curr Norms 2020'!$T$100","v":469643.24},{"$f":"'YE Projected Rev 2020'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2020 with CET'!$T$100","v":409596.94},{"$f":"HLOOKUP($S$8,RevenueScenarios,W100,FALSE)","v":2461097.7170799999},null,{"$f":"S100-F100","v":774718.63707999978},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$101","v":2006862.7000000002},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$101","v":599743.01269895362},{"$f":"'AVG Proj Rev 2019 '!$T$101","v":598027.46144442272},{"$f":"'AVG Proj Rev 2023 with CET'!$T$101","v":2750850.0043199998},{"$f":"'YE Projected Rev 2019'!$T$101","v":569690.9673644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$101","v":569690.9673644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$101","v":620397.98761443247},{"$f":"'AVG Proj Rev 2020 '!$T$101","v":618348.62761883182},{"$f":"'AVG Proj Rev 2024 with CET'!$T$101","v":2756989.1741679572},{"$f":"'Current Rates New Norms 2020 '!$T$101","v":719992.4705780393},{"$f":"'Current Rates Curr Norms 2020'!$T$101","v":677892.64802445692},{"$f":"'YE Projected Rev 2020'!$T$101","v":617980.05501977401},{"$f":"'YE Proj Rev 2020 with CET'!$T$101","v":617980.05501977401},{"$f":"HLOOKUP($S$8,RevenueScenarios,W101,FALSE)","v":2750850.0043199998},null,{"$f":"S101-F101","v":743987.30431999965},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$103","v":289289.87900000002},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$103","v":132605},{"$f":"'AVG Proj Rev 2019 '!$T$103","v":132605},{"$f":"'AVG Proj Rev 2023 with CET'!$T$103","v":288434},{"$f":"'YE Projected Rev 2019'!$T$103","v":130911},{"$f":"'YE Proj Rev 2019 with CET '!$T$103","v":130911},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$103","v":130911},{"$f":"'AVG Proj Rev 2020 '!$T$103","v":130911},{"$f":"'AVG Proj Rev 2024 with CET'!$T$103","v":288434},{"$f":"'Current Rates New Norms 2020 '!$T$103","v":130911},{"$f":"'Current Rates Curr Norms 2020'!$T$103","v":130911},{"$f":"'YE Projected Rev 2020'!$T$103","v":130911},{"$f":"'YE Proj Rev 2020 with CET'!$T$103","v":130911},{"$f":"HLOOKUP($S$8,RevenueScenarios,W103,FALSE)","v":288434},null,{"$f":"S103-F103","v":-855.87900000001537},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$105","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2019'!$T$105","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$105","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$105","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$105","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$105","v":0},{"$f":"'YE Projected Rev 2020'!$T$105","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$105","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W105,FALSE)","v":0},null,{"$f":"S105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$107","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2019'!$T$107","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$107","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$107","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$107","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$107","v":0},{"$f":"'YE Projected Rev 2020'!$T$107","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$107","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W107,FALSE)","v":0},null,{"$f":"S107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$109","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2019'!$T$109","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$109","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$109","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$109","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$109","v":0},{"$f":"'YE Projected Rev 2020'!$T$109","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$109","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W109,FALSE)","v":0},null,{"$f":"S109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$110","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2019'!$T$110","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$110","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$110","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$110","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$110","v":0},{"$f":"'YE Projected Rev 2020'!$T$110","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$110","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W110,FALSE)","v":0},null,{"$f":"S110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$112","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2019'!$T$112","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$112","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$112","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$112","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$112","v":0},{"$f":"'YE Projected Rev 2020'!$T$112","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$112","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W112,FALSE)","v":0},null,{"$f":"S112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$114","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2023 with CET'!$T$114","v":2240124},{"$f":"'YE Projected Rev 2019'!$T$114","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$114","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2024 with CET'!$T$114","v":2240124},{"$f":"'Current Rates New Norms 2020 '!$T$114","v":2624472},{"$f":"'Current Rates Curr Norms 2020'!$T$114","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$114","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$114","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W114,FALSE)","v":2240124},null,{"$f":"S114-F114","v":2240124},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$116","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2019'!$T$116","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$116","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$116","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$116","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$116","v":0},{"$f":"'YE Projected Rev 2020'!$T$116","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$116","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W116,FALSE)","v":0},null,{"$f":"S116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$118","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2019'!$T$118","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$118","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$118","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$118","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$118","v":0},{"$f":"'YE Projected Rev 2020'!$T$118","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$118","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W118,FALSE)","v":0},null,{"$f":"S118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$119","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2023 with CET'!$T$119","v":2240124},{"$f":"'YE Projected Rev 2019'!$T$119","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$119","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2024 with CET'!$T$119","v":2240124},{"$f":"'Current Rates New Norms 2020 '!$T$119","v":2624472},{"$f":"'Current Rates Curr Norms 2020'!$T$119","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$119","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$119","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W119,FALSE)","v":2240124},null,{"$f":"S119-F119","v":2240124},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$121","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2019 '!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2023 with CET'!$T$121","v":48089361},{"$f":"'YE Projected Rev 2019'!$T$121","v":35300329},{"$f":"'YE Proj Rev 2019 with CET '!$T$121","v":35300329},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2020 '!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2024 with CET'!$T$121","v":48057101},{"$f":"'Current Rates New Norms 2020 '!$T$121","v":33999912},{"$f":"'Current Rates Curr Norms 2020'!$T$121","v":33999912},{"$f":"'YE Projected Rev 2020'!$T$121","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$121","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W121,FALSE)","v":48089361},null,{"$f":"S121-F121","v":48089361},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$123","v":8787763.3000000026},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$123","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$123","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2023 with CET'!$T$123","v":6161052.9283100013},{"$f":"'YE Projected Rev 2019'!$T$123","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$123","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$123","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$123","v":1430716.749752156},{"$f":"'AVG Proj Rev 2024 with CET'!$T$123","v":6304533.1222876376},{"$f":"'Current Rates New Norms 2020 '!$T$123","v":1695228.722229592},{"$f":"'Current Rates Curr Norms 2020'!$T$123","v":1539406.1827450662},{"$f":"'YE Projected Rev 2020'!$T$123","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$123","v":1429277.3296949274},{"$f":"HLOOKUP($S$8,RevenueScenarios,W123,FALSE)","v":6161052.9283100013},null,{"$f":"S123-F123","v":-2626710.3716900013},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$125","v":313018.52999999997},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$125","v":92685.854999999981},{"$f":"'YE Projected Rev 2019'!$T$125","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$125","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$125","v":92685.854999999981},{"$f":"'Current Rates New Norms 2020 '!$T$125","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$125","v":0},{"$f":"'YE Projected Rev 2020'!$T$125","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$125","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W125,FALSE)","v":92685.854999999981},null,{"$f":"S125-F125","v":-220332.67499999999},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$127","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2019'!$T$127","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$127","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$127","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$127","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$127","v":0},{"$f":"'YE Projected Rev 2020'!$T$127","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$127","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W127,FALSE)","v":0},null,{"$f":"S127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$128","v":9100781.8300000019},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$128","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$128","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2023 with CET'!$T$128","v":6253738.7833099999},{"$f":"'YE Projected Rev 2019'!$T$128","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$128","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$128","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$128","v":1430716.749752156},{"$f":"'AVG Proj Rev 2024 with CET'!$T$128","v":6397218.977287638},{"$f":"'Current Rates New Norms 2020 '!$T$128","v":1695228.722229592},{"$f":"'Current Rates Curr Norms 2020'!$T$128","v":1539406.1827450662},{"$f":"'YE Projected Rev 2020'!$T$128","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$128","v":1429277.3296949274},{"$f":"HLOOKUP($S$8,RevenueScenarios,W128,FALSE)","v":6253738.7833099999},null,{"$f":"S128-F128","v":-2847043.0466900021},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$130","v":51210460},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2019 '!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2023 with CET'!$T$130","v":9817214},{"$f":"'YE Projected Rev 2019'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2019 with CET '!$T$130","v":2205855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2020 '!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2024 with CET'!$T$130","v":9817214},{"$f":"'Current Rates New Norms 2020 '!$T$130","v":2205855},{"$f":"'Current Rates Curr Norms 2020'!$T$130","v":2205855},{"$f":"'YE Projected Rev 2020'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2020 with CET'!$T$130","v":2205855},{"$f":"HLOOKUP($S$8,RevenueScenarios,W130,FALSE)","v":9817214},null,{"$f":"S130-F130","v":-41393246},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$132","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2019'!$T$132","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$132","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$132","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$132","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$132","v":0},{"$f":"'YE Projected Rev 2020'!$T$132","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$132","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W132,FALSE)","v":0},null,{"$f":"S132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$134","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2019'!$T$134","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$134","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$134","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$134","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$134","v":0},{"$f":"'YE Projected Rev 2020'!$T$134","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$134","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W134,FALSE)","v":0},null,{"$f":"S134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$136","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2019'!$T$136","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$136","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$136","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$136","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$136","v":0},{"$f":"'YE Projected Rev 2020'!$T$136","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$136","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W136,FALSE)","v":0},null,{"$f":"S136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$137","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2019'!$T$137","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$137","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$137","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$137","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$137","v":0},{"$f":"'YE Projected Rev 2020'!$T$137","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$137","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W137,FALSE)","v":0},null,{"$f":"S137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$139","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2019'!$T$139","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$139","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$139","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$139","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$139","v":0},{"$f":"'YE Projected Rev 2020'!$T$139","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$139","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W139,FALSE)","v":0},null,{"$f":"S139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$141","v":128502.54},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$141","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$141","v":27297.460933231174},{"$f":"'AVG Proj Rev 2023 with CET'!$T$141","v":27678.207539999999},{"$f":"'YE Projected Rev 2019'!$T$141","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$141","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$141","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$141","v":28118.800343056344},{"$f":"'AVG Proj Rev 2024 with CET'!$T$141","v":28447.99270347938},{"$f":"'Current Rates New Norms 2020 '!$T$141","v":28176.77435577162},{"$f":"'Current Rates Curr Norms 2020'!$T$141","v":28095.261699271483},{"$f":"'YE Projected Rev 2020'!$T$141","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$141","v":28101.527694087039},{"$f":"HLOOKUP($S$8,RevenueScenarios,W141,FALSE)","v":27678.207539999999},null,{"$f":"S141-F141","v":-100824.33245999999},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$143","v":1314.84},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2019'!$T$143","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$143","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$143","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$143","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$143","v":0},{"$f":"'YE Projected Rev 2020'!$T$143","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$143","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W143,FALSE)","v":0},null,{"$f":"S143-F143","v":-1314.84},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$145","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2019'!$T$145","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$145","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$145","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$145","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$145","v":0},{"$f":"'YE Projected Rev 2020'!$T$145","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$145","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W145,FALSE)","v":0},null,{"$f":"S145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$146","v":129817.37999999999},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$146","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$146","v":27297.460933231174},{"$f":"'AVG Proj Rev 2023 with CET'!$T$146","v":27678.207539999999},{"$f":"'YE Projected Rev 2019'!$T$146","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$146","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$146","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$146","v":28118.800343056344},{"$f":"'AVG Proj Rev 2024 with CET'!$T$146","v":28447.99270347938},{"$f":"'Current Rates New Norms 2020 '!$T$146","v":28176.77435577162},{"$f":"'Current Rates Curr Norms 2020'!$T$146","v":28095.261699271483},{"$f":"'YE Projected Rev 2020'!$T$146","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$146","v":28101.527694087039},{"$f":"HLOOKUP($S$8,RevenueScenarios,W146,FALSE)","v":27678.207539999999},null,{"$f":"S146-F146","v":-102139.17245999999},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$148","v":29303},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2019 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2023 with CET'!$T$148","v":27126},{"$f":"'YE Projected Rev 2019'!$T$148","v":21619},{"$f":"'YE Proj Rev 2019 with CET '!$T$148","v":21619},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2020 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2024 with CET'!$T$148","v":27126},{"$f":"'Current Rates New Norms 2020 '!$T$148","v":21619},{"$f":"'Current Rates Curr Norms 2020'!$T$148","v":21619},{"$f":"'YE Projected Rev 2020'!$T$148","v":21619},{"$f":"'YE Proj Rev 2020 with CET'!$T$148","v":21619},{"$f":"HLOOKUP($S$8,RevenueScenarios,W148,FALSE)","v":27126},null,{"$f":"S148-F148","v":-2177},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$150","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2019'!$T$150","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$150","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$150","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$150","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$150","v":0},{"$f":"'YE Projected Rev 2020'!$T$150","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$150","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W150,FALSE)","v":0},null,{"$f":"S150-F150","v":0},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$152","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2019'!$T$152","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$152","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$152","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$152","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$152","v":0},{"$f":"'YE Projected Rev 2020'!$T$152","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$152","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W152,FALSE)","v":0},null,{"$f":"S152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$154","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2019'!$T$154","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$154","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$154","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$154","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$154","v":0},{"$f":"'YE Projected Rev 2020'!$T$154","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$154","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W154,FALSE)","v":0},null,{"$f":"S154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$155","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2019'!$T$155","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$155","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$155","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$155","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$155","v":0},{"$f":"'YE Projected Rev 2020'!$T$155","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$155","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W155,FALSE)","v":0},null,{"$f":"S155-F155","v":0},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$157","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2019'!$T$157","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$157","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$157","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$157","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$157","v":0},{"$f":"'YE Projected Rev 2020'!$T$157","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$157","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W157,FALSE)","v":0},null,{"$f":"S157-F157","v":0},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$159","v":39467757.68},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$159","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$159","v":25236623.510555219},{"$f":"'AVG Proj Rev 2023 with CET'!$T$159","v":44456357.73866},{"$f":"'YE Projected Rev 2019'!$T$159","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$159","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$159","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$159","v":27600243.727711178},{"$f":"'AVG Proj Rev 2024 with CET'!$T$159","v":44999651.357567698},{"$f":"'Current Rates New Norms 2020 '!$T$159","v":26958356.417373206},{"$f":"'Current Rates Curr Norms 2020'!$T$159","v":26748683.219669186},{"$f":"'YE Projected Rev 2020'!$T$159","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$159","v":28352951.948636338},{"$f":"HLOOKUP($S$8,RevenueScenarios,W159,FALSE)","v":44456357.73866},null,{"$f":"S159-F159","v":4988600.0586600006},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$161","v":1211082.25},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$161","v":478640.08457999991},{"$f":"'YE Projected Rev 2019'!$T$161","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$161","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$161","v":474395.22665999993},{"$f":"'Current Rates New Norms 2020 '!$T$161","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$161","v":0},{"$f":"'YE Projected Rev 2020'!$T$161","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$161","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W161,FALSE)","v":478640.08457999991},null,{"$f":"S161-F161","v":-732442.16542000009},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$163","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2019'!$T$163","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$163","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$163","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$163","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$163","v":0},{"$f":"'YE Projected Rev 2020'!$T$163","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$163","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W163,FALSE)","v":0},null,{"$f":"S163-F163","v":0},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$164","v":40678839.93},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$164","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$164","v":25236623.510555219},{"$f":"'AVG Proj Rev 2023 with CET'!$T$164","v":44934997.823240004},{"$f":"'YE Projected Rev 2019'!$T$164","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$164","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$164","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$164","v":27600243.727711178},{"$f":"'AVG Proj Rev 2024 with CET'!$T$164","v":45474046.584227689},{"$f":"'Current Rates New Norms 2020 '!$T$164","v":26958356.417373206},{"$f":"'Current Rates Curr Norms 2020'!$T$164","v":26748683.219669186},{"$f":"'YE Projected Rev 2020'!$T$164","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$164","v":28352951.948636338},{"$f":"HLOOKUP($S$8,RevenueScenarios,W164,FALSE)","v":44934997.823240004},null,{"$f":"S164-F164","v":4256157.8932400048},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$166","v":53106228.800000004},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2019 '!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2023 with CET'!$T$166","v":46848427},{"$f":"'YE Projected Rev 2019'!$T$166","v":54715480},{"$f":"'YE Proj Rev 2019 with CET '!$T$166","v":54715480},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2020 '!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2024 with CET'!$T$166","v":46581966},{"$f":"'Current Rates New Norms 2020 '!$T$166","v":54715480},{"$f":"'Current Rates Curr Norms 2020'!$T$166","v":54715480},{"$f":"'YE Projected Rev 2020'!$T$166","v":56005208},{"$f":"'YE Proj Rev 2020 with CET'!$T$166","v":56005208},{"$f":"HLOOKUP($S$8,RevenueScenarios,W166,FALSE)","v":46848427},null,{"$f":"S166-F166","v":-6257801.8000000045},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$168","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2019'!$T$168","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$168","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$168","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$168","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$168","v":0},{"$f":"'YE Projected Rev 2020'!$T$168","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$168","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W168,FALSE)","v":0},null,{"$f":"S168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$170","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2019'!$T$170","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$170","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$170","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$170","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$170","v":0},{"$f":"'YE Projected Rev 2020'!$T$170","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$170","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W170,FALSE)","v":0},null,{"$f":"S170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$172","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2019'!$T$172","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$172","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$172","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$172","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$172","v":0},{"$f":"'YE Projected Rev 2020'!$T$172","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$172","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W172,FALSE)","v":0},null,{"$f":"S172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$173","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2019'!$T$173","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$173","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$173","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$173","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$173","v":0},{"$f":"'YE Projected Rev 2020'!$T$173","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$173","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W173,FALSE)","v":0},null,{"$f":"S173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$175","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2019'!$T$175","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$175","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$175","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$175","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$175","v":0},{"$f":"'YE Projected Rev 2020'!$T$175","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$175","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W175,FALSE)","v":0},null,{"$f":"S175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$177","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2019'!$T$177","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$177","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$177","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$177","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$177","v":0},{"$f":"'YE Projected Rev 2020'!$T$177","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$177","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W177,FALSE)","v":0},null,{"$f":"S177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$179","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2019'!$T$179","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$179","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$179","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$179","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$179","v":0},{"$f":"'YE Projected Rev 2020'!$T$179","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$179","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W179,FALSE)","v":0},null,{"$f":"S179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$181","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2019'!$T$181","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$181","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$181","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$181","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$181","v":0},{"$f":"'YE Projected Rev 2020'!$T$181","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$181","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W181,FALSE)","v":0},null,{"$f":"S181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$182","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2019'!$T$182","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$182","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$182","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$182","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$182","v":0},{"$f":"'YE Projected Rev 2020'!$T$182","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$182","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W182,FALSE)","v":0},null,{"$f":"S182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$184","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2019'!$T$184","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$184","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$184","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$184","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$184","v":0},{"$f":"'YE Projected Rev 2020'!$T$184","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$184","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W184,FALSE)","v":0},null,{"$f":"S184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$186","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2019'!$T$186","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$186","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$186","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$186","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$186","v":0},{"$f":"'YE Projected Rev 2020'!$T$186","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$186","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W186,FALSE)","v":0},null,{"$f":"S186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$188","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2019'!$T$188","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$188","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$188","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$188","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$188","v":0},{"$f":"'YE Projected Rev 2020'!$T$188","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$188","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W188,FALSE)","v":0},null,{"$f":"S188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$190","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2019'!$T$190","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$190","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$190","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$190","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$190","v":0},{"$f":"'YE Projected Rev 2020'!$T$190","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$190","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W190,FALSE)","v":0},null,{"$f":"S190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$191","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2019'!$T$191","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$191","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$191","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$191","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$191","v":0},{"$f":"'YE Projected Rev 2020'!$T$191","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$191","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W191,FALSE)","v":0},null,{"$f":"S191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$193","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2019'!$T$193","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$193","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$193","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$193","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$193","v":0},{"$f":"'YE Projected Rev 2020'!$T$193","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$193","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W193,FALSE)","v":0},null,{"$f":"S193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$195","v":-1084959.23},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2019'!$T$195","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$195","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$195","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$195","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$195","v":0},{"$f":"'YE Projected Rev 2020'!$T$195","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$195","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W195,FALSE)","v":0},null,{"$f":"S195-F195","v":1084959.23},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$196","v":29176620.220000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2019'!$T$196","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$196","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$196","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$196","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$196","v":0},{"$f":"'YE Projected Rev 2020'!$T$196","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$196","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W196,FALSE)","v":0},null,{"$f":"S196-F196","v":-29176620.220000003},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":448664492.191221},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":349140708.5279519},353575780.13795179,479962631.01242995,356994088.86933517,359252486.66933519,368146261.9958415,{"$f":"+M15+M24+M33+M42+M51+M60+M69+M78+M87+M96+M105+M114+M123+M132+M141+M150+M159+M168+M177+M186+M195+M196","v":372767319.36584151},500126513.11499655,{"$f":"+O15+O24+O33+O42+O51+O60+O69+O78+O87+O96+O105+O114+O123+O132+O141+O150+O159+O168+O177+O186+O195+O196","v":377444105.2650075},377066361.84507418,{"$f":"+Q15+Q24+Q33+Q42+Q51+Q60+Q69+Q78+Q87+Q96+Q105+Q114+Q123+Q132+Q141+Q150+Q159+Q168+Q177+Q186+Q195+Q196","v":374124622.6644581},{"$f":"+R15+R24+R33+R42+R51+R60+R69+R78+R87+R96+R105+R114+R123+R132+R141+R150+R159+R168+R177+R186+R195+R196","v":379190134.32445812},{"$f":"HLOOKUP($S$8,RevenueScenarios,W199,FALSE)","v":479962631.01242995},null,{"$f":"S199-F199","v":31298138.821208954},null,192,{"$f":"U199/F199","v":6.975844838612652E-2}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":95423190.233981505},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":93869701.253981501},93869701.253981501,94469020.904481515,93869397.923981503,93869397.923981503,93869397.923981503,{"$f":"+M17+M26+M35+M44+M53+M61+M62+M71+M80+M89+M98+M107+M116+M125+M134+M143+M152+M161+M170+M179+M188","v":93869397.923981503},94464776.046561509,{"$f":"+O17+O26+O35+O44+O53+O61+O62+O71+O80+O89+O98+O107+O116+O125+O134+O143+O152+O161+O170+O179+O188","v":93869397.923981503},93869397.923981503,{"$f":"+Q17+Q26+Q35+Q44+Q53+Q61+Q62+Q71+Q80+Q89+Q98+Q107+Q116+Q125+Q134+Q143+Q152+Q161+Q170+Q179+Q188","v":93869397.923981503},93869397.923981503,{"$f":"HLOOKUP($S$8,RevenueScenarios,W200,FALSE)","v":94469020.904481515},null,{"$f":"S200-F200","v":-954169.32949998975},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":684592617.29479754},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":683321135.39479744},683321135.39479744,685367335.93187749,683315835.15479755,683315835.15479755,683315835.15479755,{"$f":"+M19+M28+M37+M46+M55+M63+M64+M73+M82+M91+M100+M109+M118+M127+M136+M145+M154+M163+M172+M181+M190","v":683315835.15479755},685367335.93187749,{"$f":"+O19+O28+O37+O46+O55+O63+O64+O73+O82+O91+O100+O109+O118+O127+O136+O145+O154+O163+O172+O181+O190","v":683375881.45479751},683375881.45479751,{"$f":"+Q19+Q28+Q37+Q46+Q55+Q63+Q64+Q73+Q82+Q91+Q100+Q109+Q118+Q127+Q136+Q145+Q154+Q163+Q172+Q181+Q190","v":683315835.15479755},683315835.15479755,{"$f":"HLOOKUP($S$8,RevenueScenarios,W201,FALSE)","v":685367335.93187749},null,{"$f":"S201-F201","v":774718.63707995415},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":1228680299.7200003},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":808207419.03795183},823303834.06795192,1586776872.06056,830951011.60933518,833209409.40933514,829709126.98584139,{"$f":"+M20+M38+M47+M56+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29+M195+M196","v":845095720.41584146},1619304659.610786,{"$f":"+O20+O38+O47+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191+O29+O195+O196","v":865697015.36500752},865319271.94507444,{"$f":"+Q20+Q38+Q47+Q56+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29+Q195+Q196","v":850434570.79445803},855500082.45445812,{"$f":"HLOOKUP($S$8,RevenueScenarios,W202,FALSE)","v":1586776872.06056},null,{"$f":"S202-F202","v":358096572.34055972},null,{"$f":"+W201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":117286985.233},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":145769591},148338182,166517054,149352157,149352157,145051483,{"$f":"M22+M31+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M193","v":147645167},167808479,{"$f":"O22+O31+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O193","v":145600437},145600437,{"$f":"Q22+Q31+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q193","v":114600177},114600177,{"$f":"HLOOKUP($S$8,RevenueScenarios,W204,FALSE)","v":166517054},null,{"$f":"S204-F204","v":49230068.767000005},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":104345991.80000001},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":56291442},56291442,56692767,56942954,56942954,57581170,{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":57581170},56426306,{"$f":"O130+O139+O148+O157+O166+O175+O184+O31","v":56942954},56942954,{"$f":"Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q31","v":58232682},58232682,{"$f":"HLOOKUP($S$8,RevenueScenarios,W205,FALSE)","v":56692767},null,{"$f":"S205-F205","v":-47653224.800000012},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":221632977.03299999},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":202061033},204629624,223209821,206295111,206295111,202632653,{"$f":"+M22+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M130+M139+M148+M157+M166+M175+M184+M193+M31","v":205226337},224234785,{"$f":"+O22+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O130+O139+O148+O157+O166+O175+O184+O193+O31","v":202543391},202543391,{"$f":"+Q22+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q193+Q31","v":172832859},172832859,{"$f":"HLOOKUP($S$8,RevenueScenarios,W206,FALSE)","v":223209821},null,{"$f":"S206-F206","v":1576843.9670000076},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$209","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2019'!$T$209","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$209","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$209","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$209","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$209","v":0},{"$f":"'YE Projected Rev 2020'!$T$209","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$209","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W209,FALSE)","v":0},null,{"$f":"S209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$211","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2019'!$T$211","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$211","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$211","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$211","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$211","v":0},{"$f":"'YE Projected Rev 2020'!$T$211","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$211","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W211,FALSE)","v":0},null,{"$f":"S211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$213","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2019'!$T$213","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$213","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$213","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$213","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$213","v":0},{"$f":"'YE Projected Rev 2020'!$T$213","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$213","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W213,FALSE)","v":0},null,{"$f":"S213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$214","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2019'!$T$214","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$214","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$214","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$214","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$214","v":0},{"$f":"'YE Projected Rev 2020'!$T$214","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$214","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W214,FALSE)","v":0},null,{"$f":"S214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$216","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2019'!$T$216","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$216","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$216","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$216","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$216","v":0},{"$f":"'YE Projected Rev 2020'!$T$216","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$216","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W216,FALSE)","v":0},null,{"$f":"S216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$218","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2019'!$T$218","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$218","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$218","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$218","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$218","v":0},{"$f":"'YE Projected Rev 2020'!$T$218","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$218","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W218,FALSE)","v":0},null,{"$f":"S218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$220","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2019'!$T$220","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$220","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$220","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$220","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$220","v":0},{"$f":"'YE Projected Rev 2020'!$T$220","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$220","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W220,FALSE)","v":0},null,{"$f":"S220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$222","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2019'!$T$222","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$222","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$222","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$222","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$222","v":0},{"$f":"'YE Projected Rev 2020'!$T$222","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$222","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W222,FALSE)","v":0},null,{"$f":"S222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$223","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2019'!$T$223","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$223","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$223","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$223","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$223","v":0},{"$f":"'YE Projected Rev 2020'!$T$223","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$223","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W223,FALSE)","v":0},null,{"$f":"S223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$225","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2019'!$T$225","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$225","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$225","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$225","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$225","v":0},{"$f":"'YE Projected Rev 2020'!$T$225","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$225","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W225,FALSE)","v":0},null,{"$f":"S225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2022 Rev'!$T$227","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2019'!$T$227","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$227","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$227","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$227","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$227","v":0},{"$f":"'YE Projected Rev 2020'!$T$227","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$227","v":0},null,null,{"$f":"S227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$228","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2019'!$T$228","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$228","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$228","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$228","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$228","v":0},{"$f":"'YE Projected Rev 2020'!$T$228","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$228","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W228,FALSE)","v":0},null,{"$f":"S228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$229","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2019'!$T$229","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$229","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$229","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$229","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$229","v":0},{"$f":"'YE Projected Rev 2020'!$T$229","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$229","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W229,FALSE)","v":0},null,{"$f":"S229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$230","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2019'!$T$230","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$230","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$230","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$230","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$230","v":0},{"$f":"'YE Projected Rev 2020'!$T$230","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$230","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W230,FALSE)","v":0},null,{"$f":"S230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$231","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2019'!$T$231","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$231","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$231","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$231","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$231","v":0},{"$f":"'YE Projected Rev 2020'!$T$231","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$231","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W231,FALSE)","v":0},null,{"$f":"S231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$233","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2019'!$T$233","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$233","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$233","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$233","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$233","v":0},{"$f":"'YE Projected Rev 2020'!$T$233","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$233","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W233,FALSE)","v":0},null,{"$f":"S233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$234","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2019'!$T$234","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$234","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$234","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$234","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$234","v":0},{"$f":"'YE Projected Rev 2020'!$T$234","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$234","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W234,FALSE)","v":0},null,{"$f":"S234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2022 Rev'!$T$235","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2019'!$T$235","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$235","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$235","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$235","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$235","v":0},{"$f":"'YE Projected Rev 2020'!$T$235","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$235","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W235,FALSE)","v":0},null,{"$f":"S235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$238","v":13222819.469999999},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2019 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$238","v":12930955.44452},{"$f":"'YE Projected Rev 2019'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$238","v":11548867.529999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2020 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2024 with CET'!$T$238","v":12977044.169910001},{"$f":"'Current Rates New Norms 2020 '!$T$238","v":11548867.529999999},{"$f":"'Current Rates Curr Norms 2020'!$T$238","v":11548867.529999999},{"$f":"'YE Projected Rev 2020'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$238","v":11548867.529999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W238,FALSE)","v":12930955.44452},null,{"$f":"S238-F238","v":-291864.02547999844},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$242","v":23682688.240000002},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2019 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$242","v":22483543.57928},{"$f":"'YE Projected Rev 2019'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$242","v":16013605.689999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2020 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2024 with CET'!$T$242","v":22565560.351739999},{"$f":"'Current Rates New Norms 2020 '!$T$242","v":16013605.689999999},{"$f":"'Current Rates Curr Norms 2020'!$T$242","v":16013605.689999999},{"$f":"'YE Projected Rev 2020'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$242","v":16013605.689999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W242,FALSE)","v":22483543.57928},null,{"$f":"S242-F242","v":-1199144.6607200019},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$243","v":36905507.710000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2019 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2023 with CET'!$T$243","v":35414499.023800001},{"$f":"'YE Projected Rev 2019'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2019 with CET '!$T$243","v":27562473.220000003},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2020 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2024 with CET'!$T$243","v":35542604.521650001},{"$f":"'Current Rates New Norms 2020 '!$T$243","v":27562473.220000003},{"$f":"'Current Rates Curr Norms 2020'!$T$243","v":27562473.220000003},{"$f":"'YE Projected Rev 2020'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2020 with CET'!$T$243","v":27562473.220000003},{"$f":"HLOOKUP($S$8,RevenueScenarios,W243,FALSE)","v":35414499.023800001},null,{"$f":"S243-F243","v":-1491008.6862000003},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$245","v":3573490.1610000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2019 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2023 with CET'!$T$245","v":3396788},{"$f":"'YE Projected Rev 2019'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2019 with CET '!$T$245","v":3552855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2020 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2024 with CET'!$T$245","v":3409179},{"$f":"'Current Rates New Norms 2020 '!$T$245","v":3552855},{"$f":"'Current Rates Curr Norms 2020'!$T$245","v":3552855},{"$f":"'YE Projected Rev 2020'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2020 with CET'!$T$245","v":3552855},{"$f":"HLOOKUP($S$8,RevenueScenarios,W245,FALSE)","v":3396788},null,{"$f":"S245-F245","v":-176702.16100000031},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$247","v":275403.73},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2019 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$247","v":266382.18724},{"$f":"'YE Projected Rev 2019'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$247","v":154975.35999999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2020 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2024 with CET'!$T$247","v":266382.18724},{"$f":"'Current Rates New Norms 2020 '!$T$247","v":154975.35999999999},{"$f":"'Current Rates Curr Norms 2020'!$T$247","v":154975.35999999999},{"$f":"'YE Projected Rev 2020'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$247","v":154975.35999999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W247,FALSE)","v":266382.18724},null,{"$f":"S247-F247","v":-9021.5427599999821},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$251","v":1402242.42},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2019 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2023 with CET'!$T$251","v":1411044.5917400001},{"$f":"'YE Projected Rev 2019'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2019 with CET '!$T$251","v":776774.95},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2020 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2024 with CET'!$T$251","v":1411044.5917400001},{"$f":"'Current Rates New Norms 2020 '!$T$251","v":776774.95},{"$f":"'Current Rates Curr Norms 2020'!$T$251","v":776774.95},{"$f":"'YE Projected Rev 2020'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2020 with CET'!$T$251","v":776774.95},{"$f":"HLOOKUP($S$8,RevenueScenarios,W251,FALSE)","v":1411044.5917400001},null,{"$f":"S251-F251","v":8802.1717400001362},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$252","v":1677646.15},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2019 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2023 with CET'!$T$252","v":1677426.7789799999},{"$f":"'YE Projected Rev 2019'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2019 with CET '!$T$252","v":931750.31},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2020 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2024 with CET'!$T$252","v":1677426.7789799999},{"$f":"'Current Rates New Norms 2020 '!$T$252","v":931750.31},{"$f":"'Current Rates Curr Norms 2020'!$T$252","v":931750.31},{"$f":"'YE Projected Rev 2020'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2020 with CET'!$T$252","v":931750.31},{"$f":"HLOOKUP($S$8,RevenueScenarios,W252,FALSE)","v":1677426.7789799999},null,{"$f":"S252-F252","v":-219.3710199999623},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$254","v":212912.01700000005},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2019 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2023 with CET'!$T$254","v":213178},{"$f":"'YE Projected Rev 2019'!$T$254","v":172339},{"$f":"'YE Proj Rev 2019 with CET '!$T$254","v":172339},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2020 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2024 with CET'!$T$254","v":213178},{"$f":"'Current Rates New Norms 2020 '!$T$254","v":172339},{"$f":"'Current Rates Curr Norms 2020'!$T$254","v":172339},{"$f":"'YE Projected Rev 2020'!$T$254","v":172339},{"$f":"'YE Proj Rev 2020 with CET'!$T$254","v":172339},{"$f":"HLOOKUP($S$8,RevenueScenarios,W254,FALSE)","v":213178},null,{"$f":"S254-F254","v":265.98299999994924},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$256","v":42296.407879812003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2019 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2023 with CET'!$T$256","v":32021.892000000003},{"$f":"'YE Projected Rev 2019'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$256","v":32937.399999999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2020 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2024 with CET'!$T$256","v":32021.892000000003},{"$f":"'Current Rates New Norms 2020 '!$T$256","v":32937.399999999994},{"$f":"'Current Rates Curr Norms 2020'!$T$256","v":32937.399999999994},{"$f":"'YE Projected Rev 2020'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$256","v":32937.399999999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W256,FALSE)","v":32021.892000000003},null,{"$f":"S256-F256","v":-10274.515879811999},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$260","v":19238.332120187999},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2019 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2023 with CET'!$T$260","v":24325.045500000004},{"$f":"'YE Projected Rev 2019'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2019 with CET '!$T$260","v":19543.440000000002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2020 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2024 with CET'!$T$260","v":24325.045500000004},{"$f":"'Current Rates New Norms 2020 '!$T$260","v":19543.440000000002},{"$f":"'Current Rates Curr Norms 2020'!$T$260","v":19543.440000000002},{"$f":"'YE Projected Rev 2020'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2020 with CET'!$T$260","v":19543.440000000002},{"$f":"HLOOKUP($S$8,RevenueScenarios,W260,FALSE)","v":24325.045500000004},null,{"$f":"S260-F260","v":5086.7133798120049},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$261","v":61534.740000000005},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2019 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2023 with CET'!$T$261","v":56346.9375},{"$f":"'YE Projected Rev 2019'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2019 with CET '!$T$261","v":52480.84},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2020 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2024 with CET'!$T$261","v":56346.9375},{"$f":"'Current Rates New Norms 2020 '!$T$261","v":52480.84},{"$f":"'Current Rates Curr Norms 2020'!$T$261","v":52480.84},{"$f":"'YE Projected Rev 2020'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2020 with CET'!$T$261","v":52480.84},{"$f":"HLOOKUP($S$8,RevenueScenarios,W261,FALSE)","v":56346.9375},null,{"$f":"S261-F261","v":-5187.8025000000052},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$263","v":3271.7659999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2019 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2023 with CET'!$T$263","v":3675},{"$f":"'YE Projected Rev 2019'!$T$263","v":4336},{"$f":"'YE Proj Rev 2019 with CET '!$T$263","v":4336},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2020 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2024 with CET'!$T$263","v":3675},{"$f":"'Current Rates New Norms 2020 '!$T$263","v":4336},{"$f":"'Current Rates Curr Norms 2020'!$T$263","v":4336},{"$f":"'YE Projected Rev 2020'!$T$263","v":4336},{"$f":"'YE Proj Rev 2020 with CET'!$T$263","v":4336},{"$f":"HLOOKUP($S$8,RevenueScenarios,W263,FALSE)","v":3675},null,{"$f":"S263-F263","v":403.23400000000038},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$265","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2019'!$T$265","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$265","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$265","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$265","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$265","v":0},{"$f":"'YE Projected Rev 2020'!$T$265","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$265","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W265,FALSE)","v":0},null,{"$f":"S265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$269","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2019'!$T$269","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$269","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$269","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$269","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$269","v":0},{"$f":"'YE Projected Rev 2020'!$T$269","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$269","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W269,FALSE)","v":0},null,{"$f":"S269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$270","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2019'!$T$270","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$270","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$270","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$270","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$270","v":0},{"$f":"'YE Projected Rev 2020'!$T$270","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$270","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W270,FALSE)","v":0},null,{"$f":"S270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$272","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2019'!$T$272","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$272","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$272","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$272","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$272","v":0},{"$f":"'YE Projected Rev 2020'!$T$272","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$272","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W272,FALSE)","v":0},null,{"$f":"S272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$274","v":42040.929999999993},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2019 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2023 with CET'!$T$274","v":51827.030849999988},{"$f":"'YE Projected Rev 2019'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2019 with CET '!$T$274","v":55342.07},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2020 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2024 with CET'!$T$274","v":51827.030849999988},{"$f":"'Current Rates New Norms 2020 '!$T$274","v":55342.07},{"$f":"'Current Rates Curr Norms 2020'!$T$274","v":55342.07},{"$f":"'YE Projected Rev 2020'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2020 with CET'!$T$274","v":55342.07},{"$f":"HLOOKUP($S$8,RevenueScenarios,W274,FALSE)","v":51827.030849999988},null,{"$f":"S274-F274","v":9786.1008499999953},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$276","v":572.38000000000011},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2019 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2023 with CET'!$T$276","v":21489.700649999999},{"$f":"'YE Projected Rev 2019'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2019 with CET '!$T$276","v":27017.749999999993},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2020 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2024 with CET'!$T$276","v":21489.700649999999},{"$f":"'Current Rates New Norms 2020 '!$T$276","v":27017.749999999993},{"$f":"'Current Rates Curr Norms 2020'!$T$276","v":27017.749999999993},{"$f":"'YE Projected Rev 2020'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2020 with CET'!$T$276","v":27017.749999999993},{"$f":"HLOOKUP($S$8,RevenueScenarios,W276,FALSE)","v":21489.700649999999},null,20917.320649999998,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$278","v":670810.45000000007},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2019 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2023 with CET'!$T$278","v":787039.3293000001},{"$f":"'YE Projected Rev 2019'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2019 with CET '!$T$278","v":674546.04},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2020 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2024 with CET'!$T$278","v":787039.3293000001},{"$f":"'Current Rates New Norms 2020 '!$T$278","v":674546.04},{"$f":"'Current Rates Curr Norms 2020'!$T$278","v":674546.04},{"$f":"'YE Projected Rev 2020'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2020 with CET'!$T$278","v":674546.04},{"$f":"HLOOKUP($S$8,RevenueScenarios,W278,FALSE)","v":787039.3293000001},null,116228.87930000003,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$279","v":713423.76},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2019 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$279","v":860356.06080000009},{"$f":"'YE Projected Rev 2019'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2019 with CET '!$T$279","v":756905.8600000001},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2020 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2024 with CET'!$T$279","v":860356.06080000009},{"$f":"'Current Rates New Norms 2020 '!$T$279","v":756905.8600000001},{"$f":"'Current Rates Curr Norms 2020'!$T$279","v":756905.8600000001},{"$f":"'YE Projected Rev 2020'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2020 with CET'!$T$279","v":756905.8600000001},{"$f":"HLOOKUP($S$8,RevenueScenarios,W279,FALSE)","v":860356.06080000009},null,146932.30080000008,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$281","v":96189.473999999987},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2019 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2023 with CET'!$T$281","v":118905},{"$f":"'YE Projected Rev 2019'!$T$281","v":149658},{"$f":"'YE Proj Rev 2019 with CET '!$T$281","v":149658},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2020 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2024 with CET'!$T$281","v":118905},{"$f":"'Current Rates New Norms 2020 '!$T$281","v":149658},{"$f":"'Current Rates Curr Norms 2020'!$T$281","v":149658},{"$f":"'YE Projected Rev 2020'!$T$281","v":149658},{"$f":"'YE Proj Rev 2020 with CET'!$T$281","v":149658},{"$f":"HLOOKUP($S$8,RevenueScenarios,W281,FALSE)","v":118905},null,22715.526000000013,null,{"$f":"+W280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+W281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$283","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2019'!$T$283","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$283","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$283","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$283","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$283","v":0},{"$f":"'YE Projected Rev 2020'!$T$283","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$283","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$285","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2019'!$T$285","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$285","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$285","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$285","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$285","v":0},{"$f":"'YE Projected Rev 2020'!$T$285","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$285","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$287","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2019'!$T$287","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$287","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$287","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$287","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$287","v":0},{"$f":"'YE Projected Rev 2020'!$T$287","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$287","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$288","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2019'!$T$288","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$288","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$288","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$288","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$288","v":0},{"$f":"'YE Projected Rev 2020'!$T$288","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$288","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$290","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2019'!$T$290","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$290","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$290","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$290","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$290","v":0},{"$f":"'YE Projected Rev 2020'!$T$290","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$290","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$292","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2019'!$T$292","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$292","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$292","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$292","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$292","v":0},{"$f":"'YE Projected Rev 2020'!$T$292","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$292","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$296","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2019'!$T$296","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$296","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$296","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$296","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$296","v":0},{"$f":"'YE Projected Rev 2020'!$T$296","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$296","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$297","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2019'!$T$297","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$297","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$297","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$297","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$297","v":0},{"$f":"'YE Projected Rev 2020'!$T$297","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$297","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($S$8,RevenueScenarios,W299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$301","v":74592.66},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2023 with CET'!$T$301","v":74043.549639999997},{"$f":"'YE Projected Rev 2019'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$301","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2024 with CET'!$T$301","v":74043.549639999997},{"$f":"'Current Rates New Norms 2020 '!$T$301","v":78206.012319999994},{"$f":"'Current Rates Curr Norms 2020'!$T$301","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$301","v":78206.012319999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W301,FALSE)","v":74043.549639999997},null,-549.11036000000604,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$305","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2019'!$T$305","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$305","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$305","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$305","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$305","v":0},{"$f":"'YE Projected Rev 2020'!$T$305","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$305","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$306","v":74592.66},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2023 with CET'!$T$306","v":74043.549639999997},{"$f":"'YE Projected Rev 2019'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$306","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2024 with CET'!$T$306","v":74043.549639999997},{"$f":"'Current Rates New Norms 2020 '!$T$306","v":78206.012319999994},{"$f":"'Current Rates Curr Norms 2020'!$T$306","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$306","v":78206.012319999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W306,FALSE)","v":74043.549639999997},null,-549.11036000000604,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$308","v":177228},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2019 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2023 with CET'!$T$308","v":175054},{"$f":"'YE Projected Rev 2019'!$T$308","v":146691},{"$f":"'YE Proj Rev 2019 with CET '!$T$308","v":146691},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2020 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2024 with CET'!$T$308","v":175054},{"$f":"'Current Rates New Norms 2020 '!$T$308","v":146691},{"$f":"'Current Rates Curr Norms 2020'!$T$308","v":146691},{"$f":"'YE Projected Rev 2020'!$T$308","v":146691},{"$f":"'YE Proj Rev 2020 with CET'!$T$308","v":146691},{"$f":"HLOOKUP($S$8,RevenueScenarios,W308,FALSE)","v":175054},null,-2174,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$310","v":27232},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2023 with CET'!$T$310","v":21258.899999999998},{"$f":"'YE Projected Rev 2019'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$310","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2024 with CET'!$T$310","v":21258.899999999998},{"$f":"'Current Rates New Norms 2020 '!$T$310","v":36709.64},{"$f":"'Current Rates Curr Norms 2020'!$T$310","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$310","v":36709.64},{"$f":"HLOOKUP($S$8,RevenueScenarios,W310,FALSE)","v":21258.899999999998},null,-5973.1000000000022,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$314","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2019'!$T$314","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$314","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$314","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$314","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$314","v":0},{"$f":"'YE Projected Rev 2020'!$T$314","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$314","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$315","v":27232},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2023 with CET'!$T$315","v":21258.899999999998},{"$f":"'YE Projected Rev 2019'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$315","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2024 with CET'!$T$315","v":21258.899999999998},{"$f":"'Current Rates New Norms 2020 '!$T$315","v":36709.64},{"$f":"'Current Rates Curr Norms 2020'!$T$315","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$315","v":36709.64},{"$f":"HLOOKUP($S$8,RevenueScenarios,W315,FALSE)","v":21258.899999999998},null,-5973.1000000000022,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$317","v":323434},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2019 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2023 with CET'!$T$317","v":297777},{"$f":"'YE Projected Rev 2019'!$T$317","v":565082},{"$f":"'YE Proj Rev 2019 with CET '!$T$317","v":565082},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2020 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2024 with CET'!$T$317","v":297777},{"$f":"'Current Rates New Norms 2020 '!$T$317","v":565082},{"$f":"'Current Rates Curr Norms 2020'!$T$317","v":565082},{"$f":"'YE Projected Rev 2020'!$T$317","v":565082},{"$f":"'YE Proj Rev 2020 with CET'!$T$317","v":565082},{"$f":"HLOOKUP($S$8,RevenueScenarios,W317,FALSE)","v":297777},null,-25657,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$319","v":-178486.88000000006},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2019 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2023 with CET'!$T$319","v":201542.47548000031},{"$f":"'YE Projected Rev 2019'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2019 with CET '!$T$319","v":1128222.5899999992},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2020 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2024 with CET'!$T$319","v":201543.96009000094},{"$f":"'Current Rates New Norms 2020 '!$T$319","v":1128222.5899999992},{"$f":"'Current Rates Curr Norms 2020'!$T$319","v":1128222.5899999992},{"$f":"'YE Projected Rev 2020'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2020 with CET'!$T$319","v":1128222.5899999992},{"$f":"HLOOKUP($S$8,RevenueScenarios,W319,FALSE)","v":201542.47548000031},null,{"$f":"S319-F319","v":380029.35548000038},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$320","v":136675.00000000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2019'!$T$320","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$320","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$320","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$320","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$320","v":0},{"$f":"'YE Projected Rev 2020'!$T$320","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$320","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W320,FALSE)","v":0},null,-136675.00000000003,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":13540748.657879811},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":12920344.949999999},12920344.949999999,13482729.030090002,12920344.949999999,12920344.949999999,12920344.949999999,{"$f":"M238+M247+M256+M265+M274+M319+M320","v":12920344.949999999},13528819.240090003,{"$f":"O238+O247+O256+O265+O274+O319+O320","v":12920344.949999999},12920344.949999999,{"$f":"Q238+Q247+Q256+Q265+Q274+Q319+Q320","v":12920344.949999999},12920344.949999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W322,FALSE)","v":13482729.030090002},null,-58019.627789808437,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":572.38000000000011},{"$f":"G276+G285","v":27017.749999999993},27017.749999999993,21489.700649999999,27017.749999999993,27017.749999999993,27017.749999999993,{"$f":"M276+M285","v":27017.749999999993},21489.700649999999,{"$f":"O276+O285","v":27017.749999999993},27017.749999999993,{"$f":"Q276+Q285","v":27017.749999999993},27017.749999999993,{"$f":"HLOOKUP($S$8,RevenueScenarios,W323,FALSE)","v":21489.700649999999},null,20917.320649999998,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":101824.66},{"$f":"G283+G292+G301+G310","v":114915.65231999999},114915.65231999999,95302.449639999992,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M283+M292+M301+M310","v":114915.65231999999},95302.449639999992,{"$f":"O283+O292+O301+O310","v":114915.65231999999},114915.65231999999,{"$f":"Q283+Q292+Q301+Q310","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W324,FALSE)","v":95302.449639999992},null,-6522.2103600000119,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":25774979.442120191},17484470.120000001,{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":17484470.120000001},{"$f":"I242+I251+I260+I269+I278+I287+I296+I305+I314","v":24705952.545820002},17484470.120000001,{"$f":"K242+K251+K260+K269+K278+K287+K296+K305+K314","v":17484470.120000001},17484470.120000001,{"$f":"M242+M251+M260+M269+M278+M287+M296+M305+M314","v":17484470.120000001},{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":24787969.31828},{"$f":"O242+O251+O260+O269+O278+O287+O296+O305+O314","v":17484470.120000001},17484470.120000001,17484470.120000001,{"$f":"R242+R251+R260+R269+R278+R287+R296+R305+R314","v":17484470.120000001},{"$f":"HLOOKUP($S$8,RevenueScenarios,W325,FALSE)","v":24705952.545820002},null,-1069026.8963001892,null,318]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F243+F252+F261+F270+F279+F288+F297+F306+F315+F319+F320","v":39418125.139999993},29418525.882320002,{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":29418525.882320002},{"$f":"I243+I252+I261+I270+I279+I288+I297+I306+I315+I319+I320","v":38305473.726199999},{"$f":"J243+J252+J261+J270+J279+J288+J297+J306+J315","v":29418525.882320002},{"$f":"K243+K252+K261+K270+K279+K288+K297+K306+K315","v":29418525.882320002},29418525.882320002,{"$f":"M243+M252+M261+M270+M279+M288+M297+M306+M315","v":29418525.882320002},{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315+N319+N320","v":38433580.708660007},{"$f":"O243+O252+O261+O270+O279+O288+O297+O306+O315","v":29418525.882320002},29418525.882320002,{"$f":"Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":29418525.882320002},{"$f":"R243+R252+R261+R270+R279+R288+R297+R306+R315","v":29418525.882320002},{"$f":"HLOOKUP($S$8,RevenueScenarios,W326,FALSE)","v":38305473.726199999},null,-1112651.4137999937,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3885863.4180000001},{"$f":"G245+G254+G263+G272+G281+G290","v":3879188},3879188,3732546,3879188,3879188,3879188,{"$f":"M245+M254+M263+M272+M281+M290","v":3879188},3744937,{"$f":"O245+O254+O263+O272+O281+O290","v":3879188},3879188,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290","v":3879188},3879188,{"$f":"HLOOKUP($S$8,RevenueScenarios,W328,FALSE)","v":3732546},null,-153317.41800000006,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":500662},{"$f":"G308+G317+G299","v":711773},711773,472831,711773,711773,711773,{"$f":"M308+M317+M299","v":711773},472831,{"$f":"O308+O317+O299","v":711773},711773,{"$f":"Q308+Q317+Q299","v":711773},711773,{"$f":"HLOOKUP($S$8,RevenueScenarios,W329,FALSE)","v":472831},null,-27831,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4386525.4179999996},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":4590961},4590961,4205377,4590961,4590961,4590961,{"$f":"M245+M254+M263+M272+M281+M290+M299+M308+M317","v":4590961},4217768,{"$f":"O245+O254+O263+O272+O281+O290+O299+O308+O317","v":4590961},4590961,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290+Q299+Q308+Q317","v":4590961},4590961,{"$f":"HLOOKUP($S$8,RevenueScenarios,W330,FALSE)","v":4205377},null,-181148.4179999996,null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$335","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2019'!$T$335","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$335","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$335","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$335","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$335","v":0},{"$f":"'YE Projected Rev 2020'!$T$335","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$335","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$339","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2019'!$T$339","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$339","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$339","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$339","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$339","v":0},{"$f":"'YE Projected Rev 2020'!$T$339","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$339","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,0,0,0,0,{"$f":"SUM(M333:M337)","v":0},0,{"$f":"SUM(O333:O337)","v":0},0,{"$f":"SUM(Q333:Q337)","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2022 Rev'!$T$342","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2019'!$T$342","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$342","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$342","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$342","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$342","v":0},{"$f":"'YE Projected Rev 2020'!$T$342","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$342","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$344","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2019'!$T$344","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$344","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$344","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$344","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$344","v":0},{"$f":"'YE Projected Rev 2020'!$T$344","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$344","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$348","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2019'!$T$348","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$348","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$348","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$348","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$348","v":0},{"$f":"'YE Projected Rev 2020'!$T$348","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$348","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,0,0,0,0,{"$f":"SUM(M342:M346)","v":0},0,{"$f":"SUM(O342:O346)","v":0},0,{"$f":"SUM(Q342:Q346)","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+W347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2022 Rev'!$T$351","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2019'!$T$351","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$351","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$351","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$351","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$351","v":0},{"$f":"'YE Projected Rev 2020'!$T$351","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$351","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2022 Rev'!$T$350","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2019'!$T$350","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$350","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2024 with CET'!$T$350","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$350","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$350","v":0},{"$f":"'YE Projected Rev 2020'!$T$350","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,0,0,0,0,{"$f":"M333+M342","v":0},0,{"$f":"O333+O342","v":0},0,{"$f":"Q333+Q342","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,0,0,0,0,{"$f":"M336+M345","v":0},0,{"$f":"O336+O345","v":0},0,{"$f":"Q336+Q345","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},0,0,0,0,0,{"$f":"M338+M347","v":0},0,{"$f":"O338+O347","v":0},0,{"$f":"Q338+Q347","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,0,0,0,0,{"$f":"M340","v":0},0,{"$f":"O340","v":0},0,{"$f":"Q340","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,0,0,0,0,{"$f":"M349","v":0},0,{"$f":"O349","v":0},0,{"$f":"Q349","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},0,0,0,0,0,{"$f":"M340+M349","v":0},0,{"$f":"O340+O349","v":0},0,{"$f":"Q340+Q349","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":462205240.84910083},{"$f":"G199+G228+G322+G352","v":362061053.47795188},366496125.08795178,493445360.04251993,369914433.81933516,372172831.61933517,381066606.94584149,{"$f":"M199+M228+M322+M352","v":385687664.3158415},513655332.35508657,{"$f":"O199+O228+O322+O352","v":390364450.21500748},389986706.79507416,{"$f":"Q199+Q228+Q322+Q352","v":387044967.61445808},392110479.27445811,{"$f":"HLOOKUP($S$8,RevenueScenarios,W362,FALSE)","v":493445360.04251993},null,31240119.193419099,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":95423762.6139815},{"$f":"G200+G229+G323","v":93896719.003981501},93896719.003981501,94490510.605131522,93896415.673981503,93896415.673981503,93896415.673981503,{"$f":"M200+M229+M323","v":93896415.673981503},94486265.747211516,{"$f":"O200+O229+O323","v":93896415.673981503},93896415.673981503,{"$f":"Q200+Q229+Q323","v":93896415.673981503},93896415.673981503,{"$f":"HLOOKUP($S$8,RevenueScenarios,W363,FALSE)","v":94490510.605131522},null,-933252.00884997845,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":101824.66},{"$f":"G324","v":114915.65231999999},114915.65231999999,95302.449639999992,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M324","v":114915.65231999999},95302.449639999992,{"$f":"O324","v":114915.65231999999},114915.65231999999,{"$f":"Q324","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W364,FALSE)","v":95302.449639999992},null,-6522.2103600000119,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":710367596.73691773},{"$f":"G201+G230+G325+G353","v":700805605.51479745},700805605.51479745,710073288.47769749,700800305.27479756,700800305.27479756,700800305.27479756,{"$f":"M201+M230+M325+M353","v":700800305.27479756},710155305.25015748,{"$f":"O201+O230+O325+O353","v":700860351.57479751},700860351.57479751,{"$f":"Q201+Q230+Q325+Q353","v":700800305.27479756},700800305.27479756,{"$f":"HLOOKUP($S$8,RevenueScenarios,W365,FALSE)","v":710073288.47769749},null,-294308.2592202425,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":1268098424.8600001},{"$f":"SUM(G362:G366)","v":1156878293.6490507},{"$f":"SUM(H362:H366)","v":1161313365.2590508},1298104461.5749888,1164726070.4204342,1166984468.2204342,1175878243.5469406,{"$f":"SUM(M362:M366)","v":1180499300.9169407},1318392205.8020954,{"$f":"SUM(O362:O366)","v":1185236133.1161065},1184858389.6961732,{"$f":"SUM(Q362:Q366)","v":1181856604.2155571},1186922115.8755572,{"$f":"HLOOKUP($S$8,RevenueScenarios,W367,FALSE)","v":1298104461.5749888},null,{"$f":"S367-F367","v":30006036.714988708},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":121172848.65099999},149648779,{"$f":"H204+H233+H328+H356","v":152217370},{"$f":"I204+I233+I328+I356","v":170249600},153231345,{"$f":"K204+K233+K328+K356","v":153231345},148930671,{"$f":"M204+M233+M328+M356","v":151524355},{"$f":"N204+N233+N328+N356","v":171553416},{"$f":"O204+O233+O328+O356","v":149479625},149479625,118479365,{"$f":"R204+R233+R328+R356","v":118479365},{"$f":"HLOOKUP($S$8,RevenueScenarios,W369,FALSE)","v":170249600},null,{"$f":"S369-F369","v":49076751.349000007},null,362]
[null,null,"Transportation Dth",null,null,104846653.80000001,57003215,{"$f":"H205+H234+H329+H357","v":57003215},{"$f":"I205+I234+I329+I357","v":57165598},57654727,{"$f":"K205+K234+K329+K357","v":57654727},58292943,{"$f":"M205+M234+M329+M357","v":58292943},{"$f":"N205+N234+N329+N357","v":56899137},{"$f":"O205+O234+O329+O357","v":57654727},57654727,58944455,{"$f":"R205+R234+R329+R357","v":58944455},{"$f":"HLOOKUP($S$8,RevenueScenarios,W370,FALSE)","v":57165598},null,{"$f":"S370-F370","v":-47681055.800000012},null,363]
[null,null,"SystemTotal Dth",null,null,226019502.45100001,206651994,{"$f":"H206+H235+H330+H358","v":209220585},{"$f":"I206+I235+I330+I358","v":227415198},210886072,{"$f":"K206+K235+K330+K358","v":210886072},207223614,{"$f":"M206+M235+M330+M358","v":209817298},{"$f":"N206+N235+N330+N358","v":228452553},{"$f":"O206+O235+O330+O358","v":207134352},207134352,177423820,{"$f":"R206+R235+R330+R358","v":177423820},{"$f":"HLOOKUP($S$8,RevenueScenarios,W371,FALSE)","v":227415198},null,{"$f":"S371-F371","v":1395695.548999995},null,364]

{"sheet":"Booked DEC 2022 Rev","index":29,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,null,null,null,null,null,null,null,null,44896]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".","12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2022-01-31","2022-02-01","2022-03-31","2022-04-01","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2022-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",1139925,1126547.75,114075139.333,366586961.30000001,91329833.719999999,666407574.46000004,1124324369.48]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",480,481.16666666666669,2657366.196,2951255.6500000004,2250007.21,15220594.309999999,20421857.169999998]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,61465339.649999999,47659724.38000001,38685820.420000002,25477262.159999993,18169225.919999983,13275357.830000002,12600187.999999998,12558792.280000001,13345170.850000005,20424610.070000008,43001709.960000001,59923759.780000009,366586961.30000001,null,null,"NGV",1,1,265189.82499999995,2381926.0512209702,266114.74398150999,1278069.4447975198,3926110.24]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",1140406,1127029.9166666667,116997695.354,371920143.00122094,93845955.673981503,682906238.2147975,1148672336.8900001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19587844.360000003,15733942.73,11499530.240000004,3716045.9299999992,2182629.9400000004,1010512.89,941220.19000000018,898198.85,970458.75000000023,2011338.8900000004,13999332.239999996,18778778.710000001,91329833.719999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,107042784.08000001,86204737.070000008,63021162.910000011,46627551.300000004,28064552.99000001,13134176.289999999,12270445.340000002,13487695.359999999,14693701.540000003,30479775.75999999,109979203.67999998,141401788.14000002,666407574.46000004,null,null,"IS",18,17.916666666666668,289289.87900000002,268664.68,51818.939999999995,1686379.08,2006862.7000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,188095968.09000003,149598404.18000001,113206513.57000002,75820859.390000001,48416408.849999994,27420047.010000002,25811853.530000001,26944686.490000002,29009331.140000008,52915724.719999999,166980245.87999997,220104326.63000003,1124324369.48,null,null,"TOTAL UTAH INTERRUPTIBLE",18,17.916666666666668,289289.87900000002,268664.68,51818.939999999995,1686379.08,2006862.7000000002]
["FIRM",null,"# of Customers","sales",null,null,null,1115015,1116242,1119106,1122468,1123676,1126342,1128182,1128765,1132519,1131749,1134584,1139925,1126547.75]
["FIRM",null,"Total Dth","sales",null,null,null,20695395.741000004,16614340.098999999,12143477.287000002,8984449.8040000014,5408410.7149999971,2530793.9670000006,2364330.503,2264418.4350000001,2446804.9720000001,5074189.5050000027,15685397.181,19863131.123999991,114075139.333,null,null,"CET",null,null,null,-1084959.23,null,null,-1084959.23]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,29176620.220000003,null,null,29176620.220000003]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,28091660.990000002,null,null,28091660.990000002]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",8,8,51210460,8787763.3000000026,313018.52999999997,0,9100781.8300000019]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",1,1,29303,128502.54,1314.84,0,129817.37999999999]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",1161,1149.4166666666667,53106228.800000004,39467757.68,1211082.25,0,40678839.93]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",1170,1158.4166666666667,104345991.80000001,48384023.520000003,1525415.62,0,49909439.140000001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",1141594,1128206.2500000002,221632977.03300002,448664492.19122094,95423190.233981505,684592617.29479754,1228680299.72]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",28089,28056.916666666668,3573490.1610000003,13222819.469999999,0,23682688.240000002,36905507.710000001]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,370078.39999999997,370342.5500000001,340219.33999999991,180826.58999999991,173162.59000000003,155973.02999999997,151835.00999999998,156030.11000000002,154558.32,196051.02999999997,350760.43,351418.25000000012,2951255.6500000004,null,null,"FS",28,26.833333333333332,212912.01700000005,275403.73,0,1402242.42,1677646.15]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",1,1,3271.7659999999996,42296.407879812003,0,19238.332120187999,61534.740000000005]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,259013.75000000003,249334.37999999998,219765.40999999986,183192.33999999997,167457.51999999999,141085.59999999998,131991.14000000001,128328,131927.12000000002,183710.24000000005,211915.3,242286.41,2250007.21,null,null,"TOTAL WYOMING FIRM",28118,28084.75,3789673.9440000001,13540519.607879812,0,25104168.992120191,38644688.600000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1577442.31,1511211.8000000005,1332249.6900000006,1155306.47,1055709.3999999999,889471.05999999982,832139.69000000018,963579.91000000027,1024901.9900000001,1413683.7700000003,1615492.0399999998,1849406.1800000002,15220594.309999999,null,null,"CET",null,null,null,-178486.88000000006,null,null,-178486.88000000006]
["FIRM",null,"Total Revenue","sales",null,null,null,2206534.46,2130888.7300000004,1892234.4400000004,1519325.4,1396329.5099999998,1186529.6899999997,1115965.8400000003,1247938.0200000003,1311387.4300000002,1793445.0400000003,2178167.7699999996,2443110.8400000003,20421857.169999998,null,null,"DSM",null,null,null,136675.00000000003,null,null,136675.00000000003]
["FIRM",null,"# of Customers","sales",null,null,null,457,470,487,487,490,486,488,484,483,481,481,480,481.16666666666669,null,null,"TOTAL CET AND DSM",null,null,null,-41811.880000000034,null,null,-41811.880000000034]
["FIRM",null,"Total Dth","sales",null,null,null,303780.49799999991,291201.88400000002,256705.37399999998,222610.90499999997,203419.97399999996,171388.383,160341.32799999998,163272.96800000002,169490.07699999999,235371.90900000004,220095.05200000003,259687.84399999995,2657366.196]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",0,0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",4,4,96189.473999999987,42040.929999999993,572.38000000000011,670810.45000000007,713423.76]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",4,4,96189.473999999987,42040.929999999993,572.38000000000011,670810.45000000007,713423.76]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",2,2,323434,27232,0,0,27232]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",3,3,177228,74592.66,0,0,74592.66]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG Tax Credit 2015",null,"TOTAL WYOMING TRANSPORTATION",5,5,500662,101824.66,0,0,101824.66]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,151839.76278956005,176289.50295720002,199425.40217891999,232086.76945475995,208754.18432387998,235968.75625849993,183013.67577424995,188408.6490183,237089.32819989999,189784.16646635009,220346.93791510002,158918.91588425002,2381926.0512209702,1892342]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",28127,28093.75,4386525.4179999996,13642573.317879811,572.38000000000011,25774979.442120191,39418125.140000001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17982.391560369997,20264.515851899996,23164.25435159,22673.920453270002,24109.968091510003,28401.579519800012,22158.2036859,21714.814372040004,27255.692842120006,21778.168733379993,23338.135519879994,13273.098999749998,266114.74398150999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,79615.385650069977,90349.331190899975,103277.81346948999,101091.66009197,107494.27758461001,131834.41422170005,102853.92053985001,100795.79660966003,126515.43895798003,101089.87480026997,108330.92656501998,124820.60511599998,1278069.4447975198,null,"SYSTEM+TRANSPORTATION",null,1169703,1156282.0833333335,225730212.57200003,433988551.71910077,95371943.673981503,708681217.65691769,1238041713.0500002]
["FIRM",null,"Total Revenue","sales",null,null,null,249437.54,286903.34999999998,325867.46999999997,355852.35,340358.43,396204.75,308025.79999999993,310919.26,390860.46,312652.21000000002,352016,297012.62,3926110.24,null,"SYSTEM GENERAL SERVICE",null,1168014,1154604.6666666667,117648629.494,379809780.76999998,91329833.719999999,690090262.70000005,1161229877.1900001]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,1707,1695.3333333334886,108370872.95700003,82497284.739100754,4093928.8939815015,20277334.036917686,106868547.67000008]
["FIRM",null,"Total Dth","sales",null,null,null,18905.100999999999,19743.869999999995,22569.107,22091.371000000003,23490.523000000005,27400.37000000001,21377.084999999999,20949.326000000005,26294.878000000004,21010.446999999993,22515.421999999995,18842.324999999997,265189.82499999995,{"$f":"U60/T67","v":7.135801684698877},"SYSTEM FIRM SALES",null,1168524,1155114.6666666667,120787369.29800001,385460662.60910076,93845955.673981503,708010407.20691764,1187317025.49]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,22,21.916666666666668,385479.353,310705.61,52391.319999999992,2357189.5300000003,2720286.46]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,1175,1163.4166666666667,104846653.80000001,48485848.18,1525415.62,0,50011263.799999997]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,1141594,1128206.2500000002,221632977.03300002,448664492.19122094,95423190.233981505,684592617.29479754,1228680299.72]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,28127,28093.75,4386525.4179999996,13642573.317879811,572.38000000000011,25774979.442120191,39418125.140000001]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,1169721,1156300.0000000002,226019502.45100003,462307065.50910074,95423762.6139815,710367596.73691773,1268098424.8600001]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,0,0,0,-3.3382093533873558E-8,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26807.589999999997,26463.160000000003,27053.840000000004,21141.18,20470.759999999998,17343.87,13560.94,14255.099999999999,16591.71,20874.850000000006,30947.369999999995,33154.310000000005,268664.68]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5789.71,5745.8300000000008,6063.3600000000006,3944.2900000000004,3593.9300000000003,2650.5499999999997,1866.95,1992.46,2441.9499999999998,3457.6000000000004,6464.36,7807.95,51818.939999999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,169137.49,166562.24999999997,175727.37000000002,114328.73,104163.93000000002,76833.130000000019,54108.639999999985,66270.87,82428.590000000011,115774.50999999998,251754.35000000003,309289.22000000009,1686379.08]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,201734.78999999998,198771.24,208844.57000000004,139414.20000000001,128228.62000000002,96827.550000000017,69536.529999999984,82518.429999999993,101462.25000000001,140106.96,289166.08000000002,350251.4800000001,2006862.7000000002]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,17,18,18,18,18,18,18,18,17.916666666666668]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32350.745000000003,32094.097999999998,33860.12000000001,22029.625999999997,20070.875,13937.149000000001,11293.393,11131.425999999998,13635.497000000001,19311.658000000003,36046.75299999999,43528.539000000004,289289.87900000002]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,472822.10000000015,240289.82999999996,233683.97999999989,317533.40999999992,890596.09999999986,822334.86000000034,956802.44000000018,1065103.0200000003,968148.74000000011,951511.77000000014,886368.54,982568.51000000013,8787763.3000000026]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,24239.64,25489.329999999998,26745.23,26001.769999999997,25423.37,26873.58,26727.67,25933.97,25855.099999999995,26546.329999999998,26641.78,26540.76,313018.52999999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,497061.74000000017,265779.15999999997,260429.2099999999,343535.17999999993,916019.46999999986,849208.44000000029,983530.11000000022,1091036.9900000002,994003.84000000008,978058.10000000009,913010.32000000007,1009109.2700000001,9100781.8300000019]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4783873,4154748,3481726,3424012,3590853,3809220,4330868,4661743,4642019,4487977,4719884,5123537,51210460]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4583.01,4032.21,3063.6,58884.1,910.97,44872.38,410.45,932.49,725.73,1301.02,3864.11,4922.47,128502.54]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,151.76,315.02,168.93,217.63,102.8,32.130000000000003,32.99,27.27,39.36,34.159999999999997,41.22,151.57,1314.84]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4734.7700000000004,4347.2299999999996,3232.5299999999997,59101.729999999996,1013.77,44904.509999999995,443.44,959.76,765.09,1335.18,3905.33,5074.04,129817.37999999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5310,4635,3448,1505,810,536,503,530,583,1288,4429,5726,29303]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3811018.3400000003,3631032.04,3502177.2699999991,3299581.5100000002,3090550.73,2897589.77,2875735.48,2862600.1799999997,2892551.9799999995,3160851.8900000011,3672376.6199999992,3771691.87,39467757.68]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,112486.68000000001,95564.209999999992,93231.22,119928.88,97194.049999999988,117813.70999999999,89287.400000000009,83636.62000000001,79507.030000000013,98971.58,98219.01999999999,125241.85,1211082.25]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3923505.0200000005,3726596.25,3595408.4899999993,3419510.39,3187744.78,3015403.48,2965022.88,2946236.8,2972059.0099999993,3259823.4700000011,3770595.6399999992,3896933.72,40678839.93]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1139,1140,1141,1141,1143,1141,1143,1162,1162,1160,1160,1161,1149.4166666666667]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5749620.4000000004,5069138.5999999996,4926825.9000000004,4368204.3,4117947.7,3747949.3000000003,3856398,3762067,3656746.1,3898359.5,4820175.9000000004,5132796.0999999996,53106228.800000004]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,-1783033.8599999994,3252576.4799999995,3086054.91,-861295.28,55610.489999999991,743049.72,324696.86999999988,206999.88,49367.300000000047,-426829.12000000011,-3622566.9999999995,-2109589.62,-1084959.23]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,5946059.25,4280006.4800000004,3324311.9899999998,2581976.0700000003,1464672.2300000002,749651.61999999976,639699.6,630511.06000000017,749444.96999999974,1905660.5100000002,2776094.21,4128532.2299999991,29176620.220000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,70465514.242789567,59640756.632957205,49401810.75217893,31307996.509454753,24073953.974323865,18942141.836258505,17745942.465774249,17683632.7690183,18413648.928199906,26423816.186466362,47319901.177915096,67245376.715884253,448664492.19122094]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20007508.291560374,16130656.0158519,11868668.644351594,4072004.7604532694,2500511.5780915106,1327370.0395197999,1213284.5436859,1159831.98437204,1237485.0028421204,2345836.9687333805,14365952.055519877,19194080.34899975,95423190.23398152]
[null,null,"Commodity Revenue",null,null,null,null,108868979.26565008,87972860.451190904,64632417.783469498,47998278.160091974,29331920.59758462,14232314.894221699,13259547.590539852,14618341.936609659,15927547.558957983,32110323.91480026,111954780.996565,143685304.145116,684592617.29479766]
[null,null,"Total Utah Revenue",null,null,null,null,199342001.80000001,163744273.10000002,125902897.18000002,83378279.430000007,55906386.149999991,34501826.770000003,32218774.600000001,33461806.689999998,35578681.49000001,60879977.070000008,173640634.22999996,230124761.21000001,1228680299.7200003]
[null,null,"# of Customers",null,null,null,null,1116639,1117880,1120762,1124124,1125336,1127997,1129841,1130439,1134192,1133418,1136253,1141594,1128206.25]
[null,null,"Sales Dth",null,null,null,null,21050432.085000005,16957379.951000001,12456611.888000002,9251181.7060000021,5655392.0869999975,2743519.8690000009,2557342.3089999999,2459772.1550000003,2656225.4240000001,5349883.5190000031,15964054.408,20185189.831999991,117286985.23300001]
[null,null,"Transportation Dth",null,null,null,null,10538803.4,9228521.5999999996,8411999.9000000004,7793721.2999999998,7709610.7000000002,7557705.3000000007,8187769,8424340,8299348.0999999996,8387624.5,9544488.9000000004,10262059.1,104345991.8]
[null,null,"Total Utah Dth",null,null,null,null,31589235.485000007,26185901.550999999,20868611.788000003,17044903.006000001,13365002.786999997,10301225.169000002,10745111.309,10884112.155000001,10955573.524,13737508.019000003,25508543.307999998,30447248.931999989,221632977.03299999,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1854253.8499999994,1643144.9599999995,1410687.1200000003,1136893.3900000001,926428.26000000024,501714.29000000004,518923.16,488068.00999999995,546185.6,853156,1418427.8200000003,1924937.0099999998,13222819.469999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3435354.2200000007,3119921.53,2640411.0500000007,1835169.3399999999,1367654.5600000003,375450.80000000016,358618.05000000005,347652.72,425817.36,1143031.3099999998,3651649.7399999998,4981957.5599999987,23682688.240000002]
["FIRM",null,"Total Revenue","sales",null,null,null,5289608.07,4763066.4899999993,4051098.1700000009,2972062.73,2294082.8200000003,877165.0900000002,877541.21,835720.73,972002.96,1996187.3099999998,5070077.5600000005,6906894.5699999984,36905507.710000001]
["FIRM",null,"# of Customers","sales",null,null,null,28034,28034,28034,28034,28034,28034,28034,28089,28089,28089,28089,28089,28056.916666666668]
[null,null,"Total Dth","sales",null,null,null,569367.76899999997,516333.18900000013,436916.56599999993,303675.01199999999,226310.32799999998,62126.749000000003,53712.1,52255.211999999985,64044.467000000011,171906.50300000006,478033.27000000014,638808.99600000016,3573490.1610000003]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,27968.9,28234.79,28276.12,24196.699999999997,20674.52,14993.310000000001,15361.069999999998,14943.090000000002,18306.150000000001,22737.039999999997,26879.989999999998,32832.049999999996,275403.73]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,137796.88999999998,137250.15000000002,137564.09,111188.41,97869.9,64931.23,70673.679999999993,67632.460000000006,90043.48,112720.08,165161.87,209410.18,1402242.42]
["FIRM",null,"Total Revenue","sales",null,null,null,165765.78999999998,165484.94000000003,165840.21,135385.10999999999,118544.42,79924.540000000008,86034.749999999985,82575.55,108349.63,135457.12,192041.86,242242.22999999998,1677646.15]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,28,28,28,28,28,26.833333333333332]
["FIRM",null,"Total Dth","sales",null,null,null,22784.942999999999,22711.025000000005,22763.046000000002,18398.479000000003,16194.715,10744.244000000001,10730.652,10171.640000000001,13542.120999999999,16952.633999999998,21073.385999999999,26845.132000000001,212912.01700000005]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1599.2341260659996,2124.0495122699995,1938.1111532289999,3856.9180675129992,2467.3581673439994,4471.8802310800002,3434.6574687700004,4087.0014856000003,3640.25679743,3320.2405887699997,5723.7001658600002,5633.0001158800005,42296.407879812003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,866.17587393400015,1155.6304877300001,1049.9288467710001,2088.8919324870003,1336.6718326560001,2908.7997689199992,1472.3425312299998,1726.4585143999998,1306.7432025699998,1085.5694112299998,1835.7098341399997,2405.4098841199998,19238.332120187999]
["FIRM",null,"Total Revenue","sales",null,null,null,2465.41,3279.6799999999994,2988.04,5945.8099999999995,3804.0299999999997,7380.6799999999994,4907,5813.46,4947,4405.8099999999995,7559.41,8038.41,61534.740000000005]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,167.06200000000001,222.89000000000001,202.50300000000001,402.89100000000008,257.80799999999999,481.32399999999996,243.631,285.68,216.22899999999998,179.631,303.75799999999998,308.35899999999998,3271.7659999999996]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,4183,6197.3799999999992,4648.67,4839.9799999999996,2952.6000000000004,2886.2699999999995,2193.0300000000002,1048.7800000000002,1670.65,2073.0099999999998,4257.82,5089.74,42040.929999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-376.16999999999996,977.97,130.54000000000002,28.950000000000074,-596.81000000000006,-214.29000000000008,-323.33,-380.49999999999994,-33.539999999999978,113.90999999999998,691.56000000000006,554.08999999999992,572.38000000000011]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,66436.42,113071.21,78420.639999999999,82907.33,40298.05999999999,38365.360000000001,25756.240000000002,-3945.87,11330.130000000001,21317.97,83713.399999999994,113139.56000000001,670810.45000000007]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,70243.25,120246.56000000001,83199.850000000006,87776.26,42653.849999999991,41037.339999999997,27625.940000000002,-3277.5899999999997,12967.240000000002,23504.89,88662.78,118783.39000000001,713423.76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,10906.803,12695.21,12068.608000000002,12347.345999999998,9184.8209999999999,10484.542000000001,2776.4859999999999,264.1089999999997,1159.9660000000001,3019.7569999999996,9455.7070000000003,11826.118999999999,96189.473999999987]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7013.36,6749.09,6612.88,6280.52,5995.28,5407.91,5373.1500000000005,5372.97,5691.079999999999,6188.5700000000006,6782.32,7125.53,74592.66]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7013.36,6749.09,6612.88,6280.52,5995.28,5407.91,5373.1500000000005,5372.97,5691.079999999999,6188.5700000000006,6782.32,7125.53,74592.66]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19255,17792,17038,15198,13619,9501,10175,10174,11935,14689,17976,19876,177228]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,2195.9799999999996,2454.96,2256.61,2966.35,3829.62,1302.68,783.11000000000013,772.01,3747.35,1474.14,2394.52,3054.67,27232]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2195.9799999999996,2454.96,2256.61,2966.35,3829.62,1302.68,783.11000000000013,772.01,3747.35,1474.14,2394.52,3054.67,27232]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,18080,23170,21391,34363,59116,14082,7719,7682,65238,15371,24523,32699,323434]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-80517.260000000009,-57624.760000000009,-4522.1100000000442,58812.770000000019,-30639.01999999999,99720.59,-861.41999999999825,-15165.71,18445.770000000004,60126.299999999988,-80383.070000000007,-145878.96000000002,-178486.88000000006]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,25100.87,21508.49,17648.520000000004,13031.689999999995,9453.8399999999965,2391.8099999999995,2695.7999999999997,2174.7700000000004,3161.6000000000004,8293.3499999999985,12932.639999999998,18281.620000000003,136675.00000000003]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1832588.5941260655,1643584.9095122693,1458676.4311532292,1241631.4480675131,931337.55816734419,626178.15023108013,541746.29746877006,495155.94148560002,591410.02679743001,949705.94058877009,1387838.9001658601,1840894.46011588,13540748.657879813]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-376.16999999999996,977.97,130.54000000000002,28.950000000000074,-596.81000000000006,-214.29000000000008,-323.33,-380.49999999999994,-33.539999999999978,113.90999999999998,691.56000000000006,554.08999999999992,572.38000000000011]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9209.34,9204.0499999999993,8869.49,9246.8700000000008,9824.9,6710.59,6156.26,6144.9800000000005,9438.4299999999985,7662.7100000000009,9176.84,10180.200000000001,101824.66]
[null,null,"Commodity Revenue",null,null,null,null,3640453.7058739346,3371398.5204877295,2857445.7088467716,2031353.9719324869,1507159.1918326563,481656.18976892013,456520.31253123004,413065.7685144,528497.71320256998,1278154.9294112299,3902360.7198341396,5306912.7098841183,25774979.442120191]
[null,null,"Total Wyoming Revenue",null,null,null,null,5481875.4700000007,5025165.4499999993,4325122.1700000009,3282261.24,2447724.8400000003,1114330.6400000001,1004099.5400000002,913986.19,1129312.6299999999,2235637.4900000002,5300068.0199999996,7158541.4599999981,39418125.139999993]
[null,null,"# of Customers",null,null,null,null,28070,28070,28070,28070,28070,28070,28070,28127,28127,28127,28127,28127,28093.75]
[null,null,"Sales Dth",null,null,null,null,603226.57699999993,551962.31400000013,471950.723,334823.728,251947.67199999996,83836.858999999997,67462.869000000006,62976.640999999981,78962.783000000025,192058.52500000005,508866.1210000001,677788.60600000015,3885863.4180000001]
[null,null,"Transportation Dth",null,null,null,null,37335,40962,38429,49561,72735,23583,17894,17856,77173,30060,42499,52575,500662]
[null,null,"Total Wyoming Dth",null,null,null,null,640561.57699999993,592924.31400000013,510379.723,384384.728,324682.67199999996,107419.859,85356.869000000006,80832.640999999974,156135.78300000002,222118.52500000005,551365.12100000004,730363.60600000015,4386525.4179999996,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,72298102.836915627,61284341.542469472,50860487.18333216,32549627.957522266,25005291.532491211,19568319.986489587,18287688.76324302,18178788.710503899,19005058.954997335,27373522.127055131,48707740.07808096,69086271.176000133,462205240.84910077]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20007132.121560372,16131633.985851901,11868799.184351593,4072033.7104532695,2499914.7680915105,1327155.7495197998,1212961.2136859,1159451.48437204,1237451.4628421203,2345950.8787333807,14366643.615519878,19194634.43899975,95423762.613981515]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9209.34,9204.0499999999993,8869.49,9246.8700000000008,9824.9,6710.59,6156.26,6144.9800000000005,9438.4299999999985,7662.7100000000009,9176.84,10180.200000000001,101824.66]
[null,null,"Commodity Revenue",null,null,null,null,112509432.97152402,91344258.97167863,67489863.492316276,50029632.13202446,30839079.789417278,14713971.083990619,13716067.903071083,15031407.70512406,16456045.272160552,33388478.844211489,115857141.71639913,148992216.85500011,710367596.73691785]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,204823877.27000004,168769438.55000001,130228019.35000002,86660540.669999987,58354110.989999995,35616157.410000004,33222874.140000004,34375792.879999995,36707994.120000005,63115614.560000002,178940702.24999997,237283302.67000002,1268098424.8600001,{"$f":"+T367","v":1268098424.8600001}]
[null,null,"# of Customers",null,null,null,null,1144709,1145950,1148832,1152194,1153406,1156067,1157911,1158566,1162319,1161545,1164380,1169721,1156300]
[null,null,"Sales Dth",null,null,null,null,21653658.662000004,17509342.265000001,12928562.611000001,9586005.4340000022,5907339.7589999977,2827356.7280000011,2624805.1779999998,2522748.7960000001,2735188.2069999999,5541942.0440000035,16472920.528999999,20862978.43799999,121172848.65100001]
[null,null,"Transportation Dth",null,null,null,null,10576138.4,9269483.5999999996,8450428.9000000004,7843282.2999999998,7782345.7000000002,7581288.3000000007,8205663,8442196,8376521.0999999996,8417684.5,9586987.9000000004,10314634.1,104846653.8]
[null,null,"SystemTotal Dth",null,null,null,null,32229797.062000006,26778825.864999998,21378991.511000004,17429287.734000001,13689685.458999997,10408645.028000001,10830468.178000001,10964944.796000002,11111709.307,13959626.544000003,26059908.428999998,31177612.537999988,226019502.45099998]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1139925}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":480}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1140406}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1161}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1170}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1141594}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28089}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28118}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28127}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1169703}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1168014}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1168524}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1175}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1141594}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28127}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1169721}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1126547.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":481.16666666666669}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1127029.9166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":17.916666666666668}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":17.916666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1149.4166666666667}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1158.4166666666667}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1128206.2500000002}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28056.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26.833333333333332}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28084.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28093.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1156282.0833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1154604.6666666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1695.3333333334886}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1155114.6666666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":21.916666666666668}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1163.4166666666667}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1128206.2500000002}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28093.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1156300.0000000002}]

{"sheet":"YE Projected Rev 2019","index":30,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":322085028.10662007},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":782716159.36662006}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,51602540.276770428,44878261.838092089,37096936.30289343,21407644.622677438,16144027.637382628,12754133.589296438,11820332.204117982,11637890.850645186,12199980.697466575,18097877.39114124,34679869.888167858,49765532.807968803,{"$f":"SUM(H15:S15)","v":322085028.10662007},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":326627187.8283295},117085840.03999999,356438043.50999993,800151071.37832952]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,138353364.89677042,117955198.69809209,94540501.082893431,53394622.632677436,35563183.817382626,24122253.819296438,20974530.674117982,20005903.160645187,21846160.537466574,41188700.671141237,85275588.638167858,129496150.73796879,{"$f":"SUM(H20:S20)","v":782716159.36662006},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,356994088.86933517,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,830951011.60933518]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1956722.4515646484}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,368764475.10429078,117112857.78999999,373922513.62999994,859799846.5242908]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,333633895.63662004,114270907.45,362373829.49999994,810278632.58662009]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,338363968.11832952,117085840.03999999,373247967.58999991,828697775.74832952]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,356994088.86933517,117109282.28999999,356847640.44999993,830951011.60933518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,370029349.47165519,117136300.03999999,374332110.56999993,861497760.08165514]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,54816150.936019465,47965273.765723579,40097282.371922173,24163296.097216193,18837642.294944357,15444458.874190163,14565210.26368051,14480221.498199901,14910789.151219904,20943322.096254393,37772954.879711792,52997486.640252784,{"$f":"SUM(H199:S199)","v":356994088.86933517}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,143233702.40601945,122573863.05572358,98859557.291922182,57286772.937216192,39237958.974944353,27776268.024190161,24495452.413680509,23583036.518199898,25342046.711219907,44933270.336254388,89519699.129711777,134109383.81025279,{"$f":"SUM(T199:T201)","v":830951011.60933518}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,56576051.346019462,49608618.815723576,41484115.971922174,25285448.207216192,19715315.214944355,16073904.574190162,15178092.17368051,14995966.658199901,15564638.521219904,21830481.726254392,38989564.859711789,54612235.750252783,{"$f":"SUM(H362:S362)","v":369914433.81933522}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,147821891.32755947,126778799.17726356,102387891.61346218,59964170.308756188,41162191.666484356,28998437.415730163,25493963.285220511,24457980.1097399,26483908.481219903,46905513.086254388,92616817.429711789,138426196.18025279,{"$f":"SUM(H367:S367)","v":861497760.08165514},{"$f":"+T367","v":861497760.08165514}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"YE Proj Rev 2019 with CET ","index":31,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":324343425.90662009},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":784974557.16662002}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,53478035.626770422,44434691.288092092,35631824.592893437,22252533.032677434,14658584.08738263,12427313.119296437,11829817.764117982,11937282.740645185,13809339.917466573,18814148.261141237,35331546.898167856,49738308.577968799,{"$f":"SUM(H15:S15)","v":324343425.90662009},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":328885585.62832952},117085840.03999999,356438043.50999993,802409469.17832947]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,140228860.24677041,117511628.14809209,93075389.372893438,54239511.042677432,34077740.267382629,23795433.349296436,20984016.234117981,20305295.050645187,23455519.757466573,41904971.541141234,85927265.648167849,129468926.5079688,{"$f":"SUM(H20:S20)","v":784974557.16662002},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,359252486.66933519,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,833209409.40933514]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1956722.4515646484}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,371022872.9042908,117112857.78999999,373922513.62999994,862058244.32429075]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,335892293.43662006,114270907.45,362373829.49999994,812537030.38662004]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,340622365.91832954,117085840.03999999,373247967.58999991,830956173.54832947]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,359252486.66933519,117109282.28999999,356847640.44999993,833209409.40933514]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,372287747.2716552,117136300.03999999,374332110.56999993,863756157.8816551]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,56691646.286019459,47521703.215723582,38632170.661922179,25008184.507216189,17352198.74494436,15117638.404190162,14574695.823680511,14779613.388199899,16520148.371219903,21659592.966254391,38424631.88971179,52970262.41025278,{"$f":"SUM(H199:S199)","v":359252486.66933525}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,145109197.75601947,122130292.5057236,97394445.581922174,58131661.347216189,37752515.424944356,27449447.554190163,24504937.973680511,23882428.408199899,26951405.931219906,45649541.206254393,90171376.139711782,134082159.58025277,{"$f":"SUM(T199:T201)","v":833209409.40933514}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,58451546.696019456,49165048.265723579,40019004.261922181,26130336.617216188,18229871.664944358,15747084.104190161,15187577.733680511,15295358.548199899,17173997.741219904,22546752.59625439,39641241.869711787,54585011.520252779,{"$f":"SUM(H362:S362)","v":372172831.61933523}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149697386.67755947,126335228.62726358,100922779.90346217,60809058.718756184,39676748.116484359,28671616.945730165,25503448.845220514,24757371.9997399,28093267.701219901,47621783.956254393,93268494.439711779,138398971.95025277,{"$f":"SUM(H367:S367)","v":863756157.88165522},{"$f":"+T367","v":863756157.88165522}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,6243581.7767704278,5287093.7180920839,4180769.6228934303,1956798.0326774344,1206880.9073826261,724021.16929643601,591019.03411797993,543771.31064518541,620581.4074665755,1426534.5011412352,3692462.6981678456,5753922.6879687905]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"AVG Projected Rev 2019 adj HDD","index":32,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":106882939},{"$f":"+$T$15","v":314410100.42022496},{"$f":"+$T$17","v":110376207.02000001},{"$f":"+$T$19","v":334417477.20999998},{"$f":"SUM(AA13:AC13)","v":759203784.65022492}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2820637.6572033581},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15557734.447203359}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50501718.77810733,43129522.061270356,35568229.02314727,21080977.032263823,15850094.37516427,12409846.78868068,11451284.367765578,11506479.134486433,11978594.102092255,17555498.513708122,33834031.784662254,49543824.458876587,314410100.42022496,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1933315.1299259942},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3030601.8599259946}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":110336657},{"$f":"SUM(AA13:AA15)","v":319164053.20735431},113404528.57000001,345223539.18000001,777792120.95735431]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23528723.199999999,19368153.109999999,15149451.799999999,4808423.33,2897707.16,1648223.37,1306687.0399999998,1268833.3900000001,1430544.03,3364375.91,13607939.309999999,21997145.369999997,110376207.02000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60866768.950000003,50103734.530000001,39190319.629999995,26493195.75,15965633.189999999,9081293.6699999999,7199514.9400000004,6990950.9299999997,7881935.6100000003,18536859.920000002,35202560.329999998,56904709.759999998,334417477.20999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":161100.25269895361},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":599743.01269895362}]
["FIRM",null,"Total Revenue","sales",null,null,null,134897210.92810732,112601409.70127036,89908000.453147262,52382596.112263821,34713434.725164272,23139363.828680679,19957486.347765576,19766263.454486433,21291073.742092256,39456734.343708128,82644531.424662247,128445679.58887658,759203784.65022492,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},161100.25269895361,23745.579999999998,414897.18,599743.01269895362]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19453586,16013620,12525591,8467472,5102765,2902466,2301032,2234373,2519140,5924553,11251066,18187275,106882939,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1898249.7177823074},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1898249.7177823074}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27375.625592154567},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27375.625592154567]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25265457.724524114},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25265457.724524114]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29815555.067898575,0,0,29815555.067898575]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,202061033,349140708.52795184,{"$f":"+AB34+AB24+AB16+AB20","v":113428274.15000001},345638436.36000001,808207419.03795195]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,397129.17594965216,372451.23026707652,331293.20412945066,182554.0319213043,170842.24684690181,174263.55455025085,142621.80047556025,142478.40833734118,147614.22552592779,157081.02069554746,285865.67189501319,316443.08660933201,2820637.6572033581,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2139754.9459496522,1967163.9102670765,1682033.7241294505,1326764.6119213044,1152391.0768469018,1130756.2245502509,806233.10047556018,750546.93833734118,813683.82552592782,932055.11069554754,1304727.7118950132,1551623.2666093321,15557734.447203359,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,138592.72546490695,157177.61855108585,148256.60565884394,145305.63042024869,159242.61687358227,165137.70299742598,155439.75376118865,190231.67053046546,170331.32356393299,176923.04394157892,171207.76804208424,155468.67012065032,1933315.1299259942,{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1956722.4515646484}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,206519389,360886646.28757286,113431546.32000001,362708009.30000001,837026201.90757287]
["FIRM",null,"Total Revenue","sales",null,null,null,219969.25546490695,249466.52855108585,235307.41565884394,230623.74042024871,252744.00687358226,262100.472997426,246708.25376118865,293588.99053046544,262876.32356393302,273049.47394157894,264228.95804208424,239938.44012065034,3030601.8599259946,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,110435794,325958967.95022494,110376207.02000001,350431082.89999998,786766257.87022495]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36217001.180046916,3079084.8799999952,12691823.580000043,51987909.640046954]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,114066187,330900833.49735433,113404528.57000001,362033463.25999999,806338825.32735431]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,216442.32269895362,50763.329999999987,1089443.22,1356648.8726989536]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29930470.720218576,0,0,29930470.720218576]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},202061033,349140708.52795184,113428274.15000001,345638436.36000001,808207419.03795195]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,206651994,362175969.13027185,113455291.90000001,363122906.48000002,838754167.51027191]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15837.704238571501,13818.347776514333,14404.537714264288,13383.650613943595,11799.473637462699,12096.838815997395,9587.216719000191,11428.675066982312,12461.641882989155,12984.206774168795,14864.882413644827,18433.077045414509,161100.25269895361]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,73001.354238571497,54584.777776514333,59894.647714264291,50673.500613943601,40339.953637462699,41689.218815997388,30751.09671900019,34805.535066982309,38924.761882989158,41008.646774168796,54007.152413644828,80062.367045414503,599743.01269895362]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53697396.708007388,46183949.949958898,38536267.064568043,23789045.70193195,18499008.916884705,15047730.850977512,14204082.402434759,14357051.132628851,14696690.38577586,20408622.059667803,36935862.355710164,52785000.999405928,349140708.52795184]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24026206.050000001,19826671.489999998,15540352.659999998,5004819.3499999996,3070426.97,1817906.05,1429680.2799999998,1386050.84,1554480.18,3505907.18,13909023.979999999,22356749.119999997,113428274.15000001]
[null,null,"Commodity Revenue",null,null,null,null,62250452.050000004,51372984.170000002,40282700.209999993,27563618.27,16896504.079999998,9994658.8100000005,7852565.3800000008,7608536.1899999995,8543077.1799999997,19294453.610000003,36052501.159999996,57926385.25,345638436.35999995]
[null,null,"Total Utah Revenue",null,null,null,null,139974054.80800739,117383605.6099589,94359319.934568033,56357483.321931943,38465939.966884702,26860295.71097751,23486328.062434759,23351638.162628852,24794247.74577586,43208982.849667802,86897387.495710164,133068135.36940593,808207419.03795171]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23208450,20262507,15073072,11308950,7821319,6011177,6198023,6096111,5486510,8571378,14034410,21697684,145769591]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29078508,25384445,20002400,15634252,11823114,9853331,10528956,10546836,9361556,13091879,19209802,27545954,202061033,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55457297.118007384,47827294.999958895,39923100.664568044,24911197.811931949,19376681.836884707,15677176.550977511,14816964.312434759,14872796.292628851,15350539.75577586,21295781.689667802,38152472.33571016,54399750.109405927,362061053.47795188]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24029589.550000001,19829903.16,15543175.979999999,5006942.55,3072231,1819527.4000000001,1431583.0599999998,1387301.01,1555747.5,3507504.3200000003,13911904.149999999,22359882.219999999,113455291.90000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65062714.620000005,53920738.780000001,42411190.43999999,29105787.370000001,17930868.369999997,10578627.15,8228884.6900000013,7959853.8099999996,9020850.1999999993,20368594.380000003,37919931.459999993,60614865.210000001,363122906.47999996]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,144562243.72954738,121588541.7314989,97887654.256108031,59034880.693471953,40390172.658424705,28082465.102517515,24484838.933974762,24226581.754168849,25936109.515775859,45181225.599667802,89994505.795710146,137384947.73940593,838754167.51027179,{"$f":"+T367","v":838754167.51027179}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,23832392,20827764,15545309,11651103,8050808,6140739,6281515,6174056,5592511,8809692,14448727,22294163,149648779]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29799060,26015130,20539874,16080018,12153555,10005320,10640012,10638701,9517307,13379207,19685624,28198186,206651994]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"AVG Proj Rev 2023 with CET","index":33,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,null,null,null,null,null,null,null,null,44896]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2023-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1165535},{"$f":"+$T$21","v":1153535.1666666667},{"$f":"+$T$22","v":115275243},{"$f":"+$T$15","v":420162991.06999999},{"$f":"+$T$17","v":91499275.943100005},{"$f":"+$T$19","v":985468455.61569011},{"$f":"SUM(AA13:AC13)","v":1497130722.6287901}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":479},{"$f":"+$T$48","v":478.5},{"$f":"+$T$49","v":2601863},{"$f":"+$T$42","v":3962378.1424900005},{"$f":"+$T$44","v":2224035.3585299999},{"$f":"+$T$46","v":22242875.921460006},{"$f":"SUM(AA14:AC14)","v":28429289.422480006}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,68109717,58568786.559999995,47987292.339999996,29855241.849999998,21212413.960000001,15559204.120000001,14428925,14324653.6,15380656.959999999,25489142.710000001,45305706.869999997,63941250.100000001,420162991.06999999,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":262153},{"$f":"+$T$60","v":2714035.9291099999},{"$f":"+$T$62","v":184668.43779000003},{"$f":"+$T$64","v":2110766.8239799999},{"$f":"SUM(AA15:AC15)","v":5009471.1908799997}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1166015},1154014.6666666667,{"$f":"SUM(Z13:Z15)","v":118139259},{"$f":"SUM(AA13:AA15)","v":426839405.14160001},93907979.739420012,1009822098.3611301,1530569483.2421503]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19729018.850400001,15986084.590799998,12506765.014800001,3619851.5587499999,2139185.9362499998,1157110.5959999999,989595.89324999996,947684.46149999998,1102848.237,2852863.4767500004,11964185.179199999,18504082.148400001,91499275.943100005]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,178136911.93374002,144341275.38273001,112925863.92213,77703692.657850012,45919741.135949999,24838522.979040004,21242654.262630001,20342983.942260001,23673727.793880001,61239535.156170003,108026811.56052001,167076734.88879001,985468455.61569011,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":288434},{"$f":"+$T$96","v":238012.99632000001},{"$f":"+$T$98","v":51739.290920000014},{"$f":"+$T$100","v":2461097.7170799999},{"$f":"SUM(AA19:AC19)","v":2750850.0043199998}]
["FIRM",null,"Total Revenue","sales",null,null,null,265975647.78414002,218896146.53353,173419921.27693,111178786.06660001,69271341.032200009,41554837.695040002,36661175.155880004,35615322.003760003,40157232.990879998,89581541.342920005,165296703.60971999,249522067.13719001,1497130722.6287899,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":288434},238012.99632000001,51739.290920000014,2461097.7170799999,2750850.0043199998]
["FIRM",null,"# of Customers","sales",null,null,null,1143740,1144816,1147198,1149605,1150972,1153388,1154314,1155214,1158182,1158071,1161387,1165535,1153535.1666666667]
["FIRM",null,"Total Dth","sales",null,null,null,20837578,16884331,13209511,9089395,5371465,2905488,2484861,2379622,2769236,7163499,12636444,19543813,115275243,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":11},{"$f":"+$T$129","v":11},{"$f":"+$T$130","v":9817214},{"$f":"+$T$123","v":6161052.9283100013},{"$f":"+$T$125","v":92685.854999999981},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6253738.7833100017}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":2},{"$f":"+$T$120","v":2},{"$f":"+$T$121","v":48089361},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":27126},{"$f":"+$T$141","v":27678.207539999999},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27678.207539999999]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1109},{"$f":"+$T$165","v":1133},{"$f":"+$T$166","v":46848427},{"$f":"+$T$159","v":44456357.73866},{"$f":"+$T$161","v":478640.08457999991},{"$f":"+$T$172","v":0},44934997.823239997]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1123},1147,104782128,52885212.874510005,571325.93957999989,0,53456538.814089999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1167156},1155179.6666666667,223209821,479962631.01243001,{"$f":"+AB34+AB24+AB16+AB20","v":94531044.969920009},1012283196.0782101,1586776872.0605602]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28171},{"$f":"+$T$244","v":28110.666666666668},{"$f":"+$T$245","v":3396788},{"$f":"+$T$238","v":12930955.44452},0,{"$f":"+$T$242","v":22483543.57928},{"$f":"SUM(AA41:AC41)","v":35414499.023800001}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,501138.52206999995,462084.23808000004,433279.93332999997,257515.43932999999,234285.69832999998,225177.19962999999,220356.46752999999,220265.54460999998,240180.17614999998,340953.13483,351709.31761999999,475432.47098000004,3962378.1424900005,null,null,"FS",{"$f":"+$S$253","v":28},{"$f":"+$T$253","v":28},{"$f":"+$T$254","v":213178},{"$f":"+$T$247","v":266382.18724},0,{"$f":"+$T$251","v":1411044.5917400001},{"$f":"SUM(AA42:AC42)","v":1677426.7789799999}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3675},{"$f":"+$T$256","v":32021.892000000003},0,{"$f":"+$T$260","v":24325.045500000004},{"$f":"SUM(AA43:AC43)","v":56346.937500000007}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,276646.46283999999,250279.23244999998,231975.83463,154974.18893999999,137089.28753999999,132093.66162,124147.84451999998,128232.48504,142454.75795999999,207310.68948,182030.08095999999,256800.83255000002,2224035.3585299999,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28200},28139.666666666668,3613641,13229359.523760002,0,23918913.21652,37148272.740280002]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2534864.8762800004,2293266.3916500001,2125555.44471,1701533.4767100003,1505166.85161,1450317.5583300001,1363076.7481800001,1407923.9103600001,1564076.8391399998,2276160.1828200002,1667910.9283200002,2353022.7133500003,22242875.921460006,null,null,"CET",null,null,null,{"$f":"+$T$319","v":201542.47548000031},null,null,{"$f":"SUM(AA46:AC46)","v":201542.47548000031}]
["FIRM",null,"Total Revenue","sales",null,null,null,3312649.8611900005,3005629.8621800002,2790811.2126699998,2114023.1049800003,1876541.83748,1807588.41958,1707581.0602299999,1756421.94001,1946711.7732499999,2824424.0071300003,2201650.3269000002,3085256.0168800005,28429289.422480006,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,478,478,478,478,478,478,479,479,479,479,479,479,478.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":201542.47548000031},null,null,{"$f":"SUM(AD46:AD47)","v":201542.47548000031}]
["FIRM",null,"Total Dth","sales",null,null,null,296516,268254,248637,199037,176067,169651,159446,164693,182958,266254,195104,275246,2601863]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":118905},{"$f":"+$T$274","v":51827.030849999988},{"$f":"+$T$276","v":21489.700649999999},{"$f":"+$T$278","v":787039.3293000001},{"$f":"SUM(AA53:AC53)","v":860356.06080000009}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,118905,51827.030849999988,21489.700649999999,787039.3293000001,860356.06080000009]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":297777},{"$f":"+$T$310","v":21258.899999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":21258.899999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":175054},{"$f":"+$T$301","v":74043.549639999997},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":74043.549639999997}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,472831,95302.449639999992,0,0,95302.449639999992]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,195721.00735,204407.06527999998,233653.92302999998,228705.25116999997,219480.84399999998,283492.63920999999,220495.42525999999,215909.10384999998,271120.95955999999,216395.68873999998,231500.52606999999,193153.49558999998,2714035.9291099999,{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1870671.8190488648}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28209},28148.666666666668,4205377,13578031.479730001,21489.700649999999,24705952.545820002,38305473.726199999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,13317.24915,13908.26592,15898.28067,15561.56313,14933.915999999999,19289.40669,15002.950140000001,14690.887650000001,18447.612840000002,14723.995860000001,15751.75923,13142.550509999999,184668.43779000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,152216.6323,158971.97503999999,181717.91454,177869.22106000001,170695.19200000001,220478.60578000001,171484.25468000001,167917.36929999999,210856.87208,168295.79732000001,180043.16926,150219.82062000001,2110766.8239799999,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1195347},1183310.3333333335,227126764,493101107.02035999,94500795.379650012,1034528050.9069501,1622129953.3069603]
["FIRM",null,"Total Revenue","sales",null,null,null,361254.88879999996,377287.30623999995,431270.11823999998,422136.03535999998,405109.95199999999,523260.65168000001,406982.63008000003,398517.36079999997,500425.44448000001,399415.48191999999,427295.45455999998,356515.86671999999,5009471.1908800006,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1193706},1181645.8333333335,118672031,433093946.51451999,91499275.943100005,1007951999.1949701,1532545221.65259]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1659},1682.5,108743167,60446715.977640033,3053258.7274700105,29037149.429059982,92537124.134170294]
["FIRM",null,"Total Dth","sales",null,null,null,18905,19744,22569,22091,21200,27383,21298,20855,26188,20902,22361,18657,262153,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1194215},1182154.3333333335,121752900,440068764.66536003,93907979.739420012,1033741011.5776501,1567717755.9824302]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,407339,289840.02717000002,73228.991570000013,3248137.0463800002,3611206.0651199999]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1128},1152,105254959,52980515.324150003,571325.93957999989,0,53551841.263729997]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1167156},{"$f":"+Y36","v":1155179.6666666667},223209821,479962631.01243001,94531044.969920009,1012283196.0782101,1586776872.0605602]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28209},28148.666666666668,4205377,13578031.479730001,21489.700649999999,24705952.545820002,38305473.726199999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1195365},1183328.3333333335,227415198,493540662.49216002,94552534.670570016,1036989148.6240301,1625082345.7867603]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":2},{"$f":"Y77-T508","v":2},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":9.5227733254432678E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2022 Rev'!X77","v":25644}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,25408.625840000001,23345.90323,23031.86695,22859.72106,19563.404620000001,15926.1795,14665.228300000001,13408.55537,15316.89934,18534.527880000001,21886.49541,24065.588819999997,238012.99632000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7316.9102000000003,5880.2557800000004,5624.2805200000003,5158.43066,3788.1468400000003,2668.9950200000003,2351.6718000000001,2086.0100200000002,2489.4356400000001,3407.14372,4939.4076800000003,6028.6030400000009,51739.290920000014]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,348045.5698,279707.81621999998,267531.76747999998,245372.55333999998,180191.86916,126956.85298,111862.6482,99225.837979999997,118415.70035999999,162068.58427999998,234954.22431999998,286764.29295999999,2461097.7170799999]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,380771.10583999997,308933.97522999998,296187.91495000001,273390.70506000001,203543.42061999999,145552.0275,128879.54829999999,114720.40337,136222.03534,184010.25587999998,261780.12740999999,316858.48482000001,2750850.0043199998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40790,32781,31354,28757,21118,14879,13110,11629,13878,18994,27536,33608,288434]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Total Dth","sales",null,null,null,4650337,4083600,3279492,3350173,3558744,3879817,4262387,4205692,3965944,3841781,4274141,4737253,48089361]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,486081.72713000001,461886.58197,485400.83739999996,467633.46561000001,468507.28032000002,534785.90009999997,619975.87398999999,615859.49254000001,507110.64319000003,498074.10455000005,486543.43731000001,529193.58419999992,6161052.9283100013]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,92685.854999999981]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,493805.54837999999,469610.40321999998,493124.65864999994,475357.28685999999,476231.10157,542509.72135000001,627699.69524000003,623583.31379000004,514834.46444000001,505797.92580000003,494267.25855999999,536917.40544999996,6253738.7833099999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,11,11,11,11,11,11,11,11,11,11,11,11,11]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,762187,704319,764178,720082,708789,865156,1082568,1069808,787577,760770,747922,843858,9817214]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4762.5666199999996,3911.1964399999997,2971.2548400000001,1808.0771099999999,1248.6311000000001,747.93144000000007,718.10636999999997,742.50869999999998,790.40957000000003,1248.6311000000001,3208.9516100000001,5519.9426400000002,27678.207539999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4762.5666199999996,3911.1964399999997,2971.2548400000001,1808.0771099999999,1248.6311000000001,747.93144000000007,718.10636999999997,742.50869999999998,790.40957000000003,1248.6311000000001,3208.9516100000001,5519.9426400000002,27678.207539999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4978,4036,2996,1709,1090,536,503,530,583,1090,3259,5816,27126]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,4532232.77733,4190069.2078099996,4071341.8180800001,3718290.91341,3429675.6910900003,3225794.2554500001,3182792.22884,3223565.5566100003,3109530.8540400001,3460113.7115900004,3995313.1347000003,4317637.58971,44456357.73866]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,40240.411875000005,40240.411875000005,40240.411875000005,40240.411875000005,40240.411875000005,40240.411875000005,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,478640.08457999991]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4572473.1892050002,4230309.6196849998,4111582.2299550003,3758531.3252850003,3469916.1029650006,3266034.6673250003,3222325.1643949999,3263098.4921650002,3149063.789595,3499646.6471450003,4034846.0702550001,4357170.5252649998,44934997.823240004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1157,1157,1157,1157,1157,1157,1109,1109,1109,1109,1109,1109,1133]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5073542,4445014,4329524,3813728,3520470,3339884,3386707,3403747,3147977,3479669,4205682,4702483,46848427]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,74041739.226339996,64101167.752809986,53423648.973629989,34738731.717689998,25771852.509459998,20031805.225329999,18874605.330289997,18801081.361679997,19711383.901849996,30211139.508690003,50582545.732720003,69672929.771940008,479962631.01242995]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20074263.705715001,16304116.578074999,12808227.643745001,3843509.9746049996,2342961.5197549998,1359126.892455,1178355.1165149999,1139950.6010149999,1313496.800245,3125562.0626150006,12214163.183874998,18827310.891305,94531044.969920009]
[null,null,"Commodity Revenue",null,null,null,null,181172039.01212001,147073221.56564,115500669.04886,79828467.908960015,47775795.048720002,26636275.996130005,22889077.913690001,22018051.059900001,25567077.205460001,63846059.720590003,110109719.88242,169866741.71572,1012283196.0782101]
[null,null,"Total Utah Revenue",null,null,null,null,275288041.944175,227478505.896525,181732545.66623497,118410709.60125501,75890609.077934995,48027208.113915004,42942038.360495001,41959083.022595003,46591957.907554999,97182761.291895002,172906428.79901499,258366982.37896502,1586776872.0605602]
[null,null,"# of Customers",null,null,null,null,1145408,1146484,1148866,1151273,1152640,1155056,1155935,1156835,1159803,1159692,1163008,1167156,1155179.6666666667]
[null,null,"Sales Dth",null,null,null,null,25844126,21288710,16791563,12689453,9148594,6997218,6941102,6782491,6958204,11311430,17155586,24608577,166517054]
[null,null,"Transportation Dth",null,null,null,null,5840707,5153369,5096698,4535519,4230349,4205576,4469778,4474085,3936137,4241529,4956863,5552157,56692767]
[null,null,"Total Utah Dth",null,null,null,null,31684833,26442079,21888261,17224972,13378943,11202794,11410880,11256576,10894341,15552959,22112449,30160734,223209821,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1807907.4345900002,1622248.2120000001,1419142.9425899999,1149665.5641000001,870577.24919,574425.06605000002,492274.31313000002,491676.31199000002,555943.28105999995,843975.49803999998,1315362.45144,1787757.1203399999,12930955.44452]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3785248.4612600002,3294968.068,2760617.9732600003,2053828.1273999999,1327856.24566,560932.23970000003,350790.32282,350353.46486000001,517041.25283999997,1262095.8845599999,2489666.7521600001,3730144.78676,22483543.57928]
["FIRM",null,"Total Revenue","sales",null,null,null,5593155.8958500009,4917216.28,4179760.9158500005,3203493.6914999997,2198433.4948499999,1135357.3057500001,843064.63595000003,842029.77685000002,1072984.5338999999,2106071.3826000001,3805029.2036000001,5517901.9070999995,35414499.023800001]
["FIRM",null,"# of Customers","sales",null,null,null,28118,28125,28133,28175,28148,28145,28086,28052,28027,28049,28099,28171,28110.666666666668]
[null,null,"Total Dth","sales",null,null,null,571871,497800,417071,310290,200611,84745,52997,52931,78114,190676,376136,563546,3396788]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,28699.247719999999,30304.159200000002,28805.107479999999,21741.454679999999,16244.030479999999,15179.249279999998,14386.143680000001,14180.1996,17288.34504,18343.22524,29191.916120000002,32019.108719999997,266382.18724]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,158109.48622000002,164285.0692,157421.10398000001,113536.73618000001,84115.014479999998,77363.573280000011,72333.087679999997,70559.179600000003,88920.452040000004,94182.604739999995,155726.62462000002,174491.65972,1411044.5917400001]
["FIRM",null,"Total Revenue","sales",null,null,null,186808.73394000001,194589.22839999999,186226.21146000002,135278.19086,100359.04496,92542.822560000015,86719.231360000005,84739.379199999996,106208.79708,112525.82997999999,184918.54074000003,206510.76843999999,1677426.7789799999]
["FIRM",null,"# of Customers","sales",null,null,null,28,28,28,28,28,28,28,28,28,28,28,28,28]
["FIRM",null,"Total Dth","sales",null,null,null,23886,24819,23783,17153,12708,11689,10928,10660,13434,14229,23527,26362,213178]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1733.9745600000001,1812.39552,2108.6524800000002,2840.5814399999999,2483.3304000000003,4051.7496000000001,2919.0024000000003,2875.4351999999999,2631.4588800000001,2126.0793600000002,3607.3641600000001,2831.8679999999999,32021.892000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1317.1929400000001,1376.76448,1601.8125199999999,2157.8135600000001,1886.4321,3077.8629000000001,2217.3851,2184.2898,1998.9561200000001,1615.0506399999999,2740.2908400000001,2151.1945000000001,24325.045500000004]
["FIRM",null,"Total Revenue","sales",null,null,null,3051.1675000000005,3189.16,3710.4650000000001,4998.3950000000004,4369.7625000000007,7129.6125000000002,5136.3875000000007,5059.7250000000004,4630.415,3741.13,6347.6550000000007,4983.0625,56346.9375]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,199,208,242,326,285,465,335,330,302,244,414,325,3675]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6082.5627099999992,5558.7041799999997,5851.1850699999995,5019.9092999999993,4163.9206599999998,3636.53172,2986.3931400000001,2832.9560899999997,2451.6718099999998,3433.1257900000001,4600.3336499999996,5209.7367299999996,51827.030849999988]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2964.5141899999999,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,21489.700649999999]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,108572.44118000001,95804.274440000008,102933.00206,82672.059399999998,61808.782279999999,48954.567759999998,33108.538119999997,29368.769220000002,20075.608980000001,43996.891820000004,72445.611700000009,87298.782340000005,787039.3293000001]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,117619.51808000001,103978.86464000001,111594.71936,89949.286399999997,67660.359679999994,53927.778559999999,36998.942719999999,33003.624320000003,23075.434880000001,48631.329920000004,79024.035200000013,94892.16704,860356.06080000009]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,16403,14474,15551,12490,9338,7396,5002,4437,3033,6647,10945,13189,118905]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7021.1403099999998,6761.7412699999995,6681.7177499999989,6156.9585499999994,6001.7887899999996,5413.4443099999999,5324.5694299999996,5481.3649500000001,5638.88303,6202.8411099999994,6493.4908699999996,6865.6092699999999,74043.549639999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7021.1403099999998,6761.7412699999995,6681.7177499999989,6156.9585499999994,6001.7887899999996,5413.4443099999999,5324.5694299999996,5481.3649500000001,5638.88303,6202.8411099999994,6493.4908699999996,6865.6092699999999,74043.549639999997]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19298,17862,17419,14514,13655,10398,9906,10774,11646,14768,16377,18437,175054]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,7579.4,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,21258.899999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7579.4,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,21258.899999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,24928,21736,22589,25859,40607,13738,8321,48339,34360,11148,19535,26617,297777]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-26632.134590000147,-28966.962000000058,-7710.3325899997726,49744.185899999924,28469.870809999993,29003.733950000023,28159.266869999992,14662.288010000018,11603.46894000005,74348.761960000033,31984.598560000071,-3124.2703399998136,201542.47548000031]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1817791.0849900001,1630956.5089,1448197.5550299999,1229011.69542,921938.40153999988,626296.33059999999,540725.11921999999,526227.19088999997,589918.22573000006,942226.69039,1384746.66393,1824693.56345,13482729.030089999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2964.5141899999999,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,21489.700649999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,14600.54031,13383.541269999998,7756.5177499999991,7130.358549999999,6775.0887899999998,5893.6443099999997,5664.6694299999999,5810.3649500000001,6010.1830300000001,6822.241109999999,7414.3908699999993,8040.9092700000001,95302.449640000006]
[null,null,"Commodity Revenue",null,null,null,null,4053247.5816000002,3556434.1761199995,3022573.8918200005,2252194.73654,1475666.4745199999,690328.24364,458449.33372,452465.70348000003,628036.26997999998,1401890.4317600001,2720579.2793199997,3994086.4233200001,24705952.545820002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5888603.7210900001,5203390.1123099998,4481338.4968300005,3490594.1082100002,2406067.6215899996,1323854.89763,1005743.1338299999,985305.15833000001,1224512.83283,2352140.67557,4114718.4239699999,5829204.5440100003,38305473.726199999]
[null,null,"# of Customers",null,null,null,null,28156,28163,28171,28213,28186,28183,28124,28090,28065,28087,28137,28209,28148.666666666668]
[null,null,"Sales Dth",null,null,null,null,612359,537301,456647,340259,222942,104295,69262,68358,94883,211796,411022,603422,3732546]
[null,null,"Transportation Dth",null,null,null,null,44226,39598,40008,40373,54262,24136,18227,59113,46006,25916,35912,45054,472831]
[null,null,"Total Wyoming Dth",null,null,null,null,656585,576899,496655,380632,277204,128431,87489,127471,140889,237712,446934,648476,4205377,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,75859530.311329991,65732124.261709988,54871846.528659992,35967743.413109995,26693790.910999998,20658101.55593,19415330.449509997,19327308.552569997,20301302.127579994,31153366.199080002,51967292.396650001,71497623.335390002,493445360.04251993]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20077228.219905,16306732.464094998,12811038.175975,3845767.2923049997,2344649.1764949998,1360463.5715349999,1179259.1279749998,1140752.500025,1314044.9543350001,3126763.3749250006,12216141.273724997,18829694.539274998,94552534.670569986]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,14600.54031,13383.541269999998,7756.5177499999991,7130.358549999999,6775.0887899999998,5893.6443099999997,5664.6694299999999,5810.3649500000001,6010.1830300000001,6822.241109999999,7414.3908699999993,8040.9092700000001,95302.449640000006]
[null,null,"Commodity Revenue",null,null,null,null,185225286.59372002,150629655.74176002,118523242.94068,82080662.645500019,49251461.52324,27326604.239770003,23347527.247409999,22470516.763380002,26195113.475439999,65247950.152350001,112830299.16174001,173860828.13903999,1036989148.6240301]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,281176645.66526502,232681896.00883502,186213884.16306499,121901303.70946501,78296676.699524999,49351063.011545002,43947781.494324997,42944388.180924997,47816470.740384996,99534901.967464998,177021147.222985,264196186.922975,1625082345.7867601,{"$f":"+T367","v":1625082345.7867601}]
[null,null,"# of Customers",null,null,null,null,1173564,1174647,1177037,1179486,1180826,1183239,1184059,1184925,1187868,1187779,1191145,1195365,1183328.3333333333]
[null,null,"Sales Dth",null,null,null,null,26456485,21826011,17248210,13029712,9371536,7101513,7010364,6850849,7053087,11523226,17566608,25211999,170249600]
[null,null,"Transportation Dth",null,null,null,null,5884933,5192967,5136706,4575892,4284611,4229712,4488005,4533198,3982143,4267445,4992775,5597211,57165598]
[null,null,"SystemTotal Dth",null,null,null,null,32341418,27018978,22384916,17605604,13656147,11331225,11498369,11384047,11035230,15790671,22559383,30809210,227415198]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1165535}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":479}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1166015}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":11}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1109}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1121}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1167154}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28171}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28200}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28209}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1195345}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1193706}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1657}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1194215}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1126}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1167154}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28209}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1195363}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1153535.1666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":478.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1154014.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":11}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1133}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1145}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1155177.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28110.666666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28139.666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28148.666666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1183308.3333333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1181645.8333333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1680.5}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1182154.3333333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1150}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1155177.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28148.666666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1183326.3333333335}]

{"sheet":"AVG Proj Rev 2019 ","index":34,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":109451530},{"$f":"+$T$15","v":318907015.83505774},{"$f":"+$T$17","v":113000891.56999999},{"$f":"+$T$19","v":342454136.07999998},{"$f":"SUM(AA13:AC13)","v":774362043.48505771}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2811265.4905835097},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15548362.28058351}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50758492.816479586,44214705.922806248,36643185.12585637,21145419.986806698,15954300.450723426,12604913.555818889,11657278.035317261,11494892.533169698,12061381.5728839,17958832.669207759,34567454.312205024,49846158.853782915,318907015.83505774,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1920694.4802639121},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3017981.2102639126}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":112905248},{"$f":"SUM(AA13:AA15)","v":323638975.80590516},116029213.11999999,353260198.05000001,792928386.97590518]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23749511.350000001,20038896.859999999,15793936.52,4847308.2200000007,2944946.56,1724519.54,1385860.61,1268833.3900000001,1463927.97,3515979.6,14038973.789999999,22228197.159999996,113000891.56999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61437928.780000001,51838890.489999995,40857545.789999999,26707441.689999998,16225910.33,9501666.2799999993,7635741.2799999993,6990950.9299999997,8065872.6799999997,19372157.859999999,36317609.199999996,57502420.769999996,342454136.07999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":159384.70144442277},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":598027.46144442272}]
["FIRM",null,"Total Revenue","sales",null,null,null,135945932.94647959,116092493.27280624,93294667.435856372,52700169.896806695,35125157.340723425,23831099.375818886,20678879.925317258,19754676.853169698,21591182.222883902,40846970.12920776,84924037.302205026,129576776.78378291,774362043.48505783,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},159384.70144442277,23745.579999999998,414897.18,598027.46144442272]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19636134,16568192,13058452,8535947,5185952,3036821,2440454,2234373,2577928,6191522,11607446,18378309,109451530,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1889026.6591137706},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1889026.6591137706}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27297.460933231174},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27297.460933231174]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25236623.510555219},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25236623.510555219]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29777419.630602218,0,0,29777419.630602218]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,204629624,353575780.13795185,{"$f":"+AB34+AB24+AB16+AB20","v":116052958.69999999},353675095.23000002,823303834.0679518]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,395713.21715724014,371130.45190056006,330131.0598060934,181954.03115704868,170288.86288112449,173717.48222093229,142180.90579567815,142054.69268338685,147172.57844509277,156606.3223166425,284940.64187740209,315375.24434230808,2811265.4905835097,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2138338.98715724,1965843.1319005601,1680871.5798060934,1326164.6111570487,1151837.6928811246,1130210.1522209323,805792.20579567808,750123.22268338688,813242.17844509287,931580.41231664259,1303802.6818774021,1550555.4243423082,15548362.28058351,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137656.75800678891,156116.14042738962,147255.37441000008,144324.32813300035,158167.19306984844,164022.46742867376,154390.01209188523,189042.8868021997,169266.89973025036,175817.42769054,170137.86730246234,154497.12517087301,1920694.4802639121,{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1956722.4515646484}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,209087980,365323433.44882739,116056230.86999999,370744668.17000002,852124332.48882735]
["FIRM",null,"Total Revenue","sales",null,null,null,219033.28800678891,248405.05042738962,234306.18441000007,229642.43813300037,251668.58306984842,260985.23742867378,245658.51209188523,292400.20680219971,261811.89973025036,271943.85769054003,263159.05730246234,238966.89517087303,3017981.2102639121,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,113004385,330455883.36505771,113000891.56999999,358467741.76999998,801924516.70505774]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36155157.375214159,3079084.8799999952,12691823.580000043,51926065.835214019]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,116634778,335375756.09590518,116029213.11999999,370070122.13,821475091.34590518]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,214726.77144442277,50763.329999999987,1089443.22,1354933.3214444227]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29892335.282922219,0,0,29892335.282922219]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},204629624,353575780.13795185,116052958.69999999,353675095.23000002,823303834.0679518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,209220585,366611040.74027187,116079976.44999999,371159565.35000002,853850582.54027176]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15643.446772960535,13658.796936545785,14234.924165268405,13231.552840893992,11673.221712559498,11965.933556098273,9493.59589362933,11325.264843537701,12344.579299914691,12860.23751870239,14716.056641112757,18237.091263199389,159384.70144442277]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,72807.096772960533,54425.226936545791,59725.034165268407,50521.402840893992,40213.701712559501,41558.31355609827,30657.475893629329,34702.124843537698,38807.69929991469,40884.677518702389,53858.326641112755,79866.381263199379,598027.46144442272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53947987.641544528,47263261.677452438,39605607.470534019,23848655.17113325,18598458.450502362,15237986.170459349,14405273.492657535,14340467.075769762,14775058.604445023,20807299.85874394,37663981.669380628,53081742.855328999,353575780.13795179]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24246994.200000003,20497415.239999998,16184837.379999999,5043704.24,3117666.37,1894202.22,1508853.85,1386050.84,1587864.1199999999,3657510.87,14340058.459999999,22587800.909999996,116052958.69999999]
[null,null,"Commodity Revenue",null,null,null,null,62821611.880000003,53108140.129999995,41949926.369999997,27777864.209999997,17156781.219999999,10415031.42,8288791.7199999988,7608536.1899999995,8727014.25,20129751.550000001,37167550.029999994,58524096.259999998,353675095.22999996]
[null,null,"Total Utah Revenue",null,null,null,null,141016593.72154453,120868817.04745243,97740371.220534027,56670223.621133253,38872906.040502362,27547219.810459346,24202919.062657535,23335054.105769761,25089936.974445023,44594562.278743938,89171590.159380615,134193640.02532899,823303834.06795168]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23390998,20817079,15605933,11377425,7904506,6145532,6337445,6096111,5545298,8838347,14390790,21888718,148338182]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29261056,25939017,20535261,15702727,11906301,9987686,10668378,10546836,9420344,13358848,19566182,27736988,204629624,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55707888.051544525,48906606.727452435,40992441.070534021,24970807.281133249,19476131.37050236,15867431.870459348,15018155.402657535,14856212.235769762,15428907.974445023,21694459.488743939,38880591.649380624,54696491.965328999,366496125.08795178]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24250377.700000003,20500646.91,16187660.699999999,5045827.4400000004,3119470.4,1895823.57,1510756.6300000001,1387301.01,1589131.44,3659108.0100000002,14342938.629999999,22590934.009999998,116079976.44999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65633874.450000003,55655894.739999995,44078416.599999994,29320033.309999999,18191145.509999998,10998999.76,8665111.0299999993,7959853.8099999996,9204787.2699999996,21203892.32,39034980.329999991,61212576.219999999,371159565.35000002]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,145604782.64308453,125073753.16899243,101268705.54207402,59347620.992673248,40797138.732042357,28769389.201999351,25201429.934197538,24209997.697309762,26231798.744445022,46566805.028743938,92268708.459380612,138510452.395329,853850582.54027176,{"$f":"+T367","v":853850582.54027176}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,24014940,21382336,16078170,11719578,8133995,6275094,6420937,6174056,5651299,9076661,14805107,22485197,152217370]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29981608,26569702,21072735,16148493,12236742,10139675,10779434,10638701,9576095,13646176,20042004,28389220,209220585]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

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

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

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

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

{"sheet":"AVG Proj Rev 2024 with CET","index":39,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,null,null,null,null,null,null,null,null,44896]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2023-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1187874},{"$f":"+$T$21","v":1177396.9166666667},{"$f":"+$T$22","v":116528254},{"$f":"+$T$15","v":439321566.88794786},{"$f":"+$T$17","v":92489915.63745001},{"$f":"+$T$19","v":996180233.64282012},{"$f":"SUM(AA13:AC13)","v":1527991716.1682181}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":479},{"$f":"+$T$48","v":479},{"$f":"+$T$49","v":2672537},{"$f":"+$T$42","v":4188783.5606144066},{"$f":"+$T$44","v":2285596.4800399998},{"$f":"+$T$46","v":22847047.384050008},{"$f":"SUM(AA14:AC14)","v":29321427.424704414}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,71574260.879961729,61457619.719319083,50289834.431399293,31196982.635980956,22081839.701808419,16111553.920730023,14922457.302617904,14804927.136286287,15907176.626763737,26559430.978875227,47406442.455733903,67009041.098471284,439321566.88794786,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":262153},{"$f":"+$T$60","v":2799254.0277074324},{"$f":"+$T$62","v":184668.43779000003},{"$f":"+$T$64","v":2110766.8239799999},{"$f":"SUM(AA15:AC15)","v":5094689.2894774321}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1188354},1177876.9166666667,{"$f":"SUM(Z13:Z15)","v":119462944},{"$f":"SUM(AA13:AA15)","v":446309604.47626972},94960180.555280015,1021138047.8508501,1562407832.8823998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19979309.217599999,16190945.600399999,12659970.51,3664488.2152499999,2167918.0807499997,1170823.9364999998,1001507.1525,954358.73325000005,1111661.5094999999,2880469.7684999998,12064610.3616,18643852.551600002,92489915.63745001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,180396829.33956003,146191002.82749,114309184.29975,78661862.621910006,46536505.025130004,25132893.391260002,21498341.219100002,20486253.784230001,23862913.401780002,61832131.502940007,108933568.86096001,168338747.36871001,996180233.64282012,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":288434},{"$f":"+$T$96","v":244152.16616795768},{"$f":"+$T$98","v":51739.290920000014},{"$f":"+$T$100","v":2461097.7170799999},{"$f":"SUM(AA19:AC19)","v":2756989.1741679576}]
["FIRM",null,"Total Revenue","sales",null,null,null,271950399.43712175,223839568.14720908,177258989.24114931,113523333.47314095,70786262.807688415,42415271.248490021,37422305.67421791,36245539.653766289,40881751.538043737,91272032.250315234,168404621.67829391,253991641.0187813,1527991716.1682177,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":288434},244152.16616795768,51739.290920000014,2461097.7170799999,2756989.1741679576]
["FIRM",null,"# of Customers","sales",null,null,null,1168895,1169849,1171930,1174018,1175195,1177284,1178040,1178805,1181379,1181284,1184210,1187874,1177396.9166666667]
["FIRM",null,"Total Dth","sales",null,null,null,21101932,17100703,13371325,9201477,5443611,2939922,2514770,2396381,2791366,7232818,12742512,19691437,116528254,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":11},{"$f":"+$T$129","v":11},{"$f":"+$T$130","v":9817214},{"$f":"+$T$123","v":6304533.1222876376},{"$f":"+$T$125","v":92685.854999999981},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6397218.9772876371}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":2},{"$f":"+$T$120","v":2},{"$f":"+$T$121","v":48057101},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":27126},{"$f":"+$T$141","v":28447.99270347938},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28447.99270347938]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1109},{"$f":"+$T$165","v":1109},{"$f":"+$T$166","v":46581966},{"$f":"+$T$159","v":44999651.357567698},{"$f":"+$T$161","v":474395.22665999993},{"$f":"+$T$172","v":0},45474046.584227696]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1123},1123,104483407,53572756.472558811,567081.08165999991,0,54139837.554218814]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1189495},1179017.9166666667,224234785,500126513.11499649,{"$f":"+AB34+AB24+AB16+AB20","v":95579000.927860022},1023599145.5679301,1619304659.6107864]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28285},{"$f":"+$T$244","v":28206},{"$f":"+$T$245","v":3409179},{"$f":"+$T$238","v":12977044.169910001},0,{"$f":"+$T$242","v":22565560.351739999},{"$f":"SUM(AA41:AC41)","v":35542604.521650001}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,542501.11299605796,500122.50603398622,468867.54131494631,278151.87483715819,252946.53153517001,243064.26802596991,226638.6198119398,226544.84200034523,247084.77367580211,351021.90562139457,362115.82212954428,489723.76263209153,4188783.5606144066,null,null,"FS",{"$f":"+$S$253","v":28},{"$f":"+$T$253","v":28},{"$f":"+$T$254","v":213178},{"$f":"+$T$247","v":266382.18724},0,{"$f":"+$T$251","v":1411044.5917400001},{"$f":"SUM(AA42:AC42)","v":1677426.7789799999}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3675},{"$f":"+$T$256","v":32021.892000000003},0,{"$f":"+$T$260","v":24325.045500000004},{"$f":"SUM(AA43:AC43)","v":56346.937500000007}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,291042.49854,263301.90687000001,244045.92626000001,163038.35628000001,144223.00397999998,138968.09760000001,124147.84451999998,128232.48504,142454.75795999999,207310.68948,182030.08095999999,256800.83255000002,2285596.4800399998,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28314},28235,3626032,13275448.249150002,0,24000929.988979999,37276378.238130003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2666773.3231799998,2412590.9607899999,2236151.6584200002,1790073.7090200004,1583491.2320700001,1525795.1784000001,1363076.7481800001,1407923.9103600001,1564076.8391399998,2276160.1828200002,1667910.9283200002,2353022.7133500003,22847047.384050008,null,null,"CET",null,null,null,{"$f":"+$T$319","v":201543.96009000094},null,null,{"$f":"SUM(AA46:AC46)","v":201543.96009000094}]
["FIRM",null,"Total Revenue","sales",null,null,null,3500316.934716058,3176015.3736939859,2949065.1259949468,2231263.9401371586,1980660.76758517,1907827.5440259702,1713863.2125119399,1762701.2374003453,1953616.3707758021,2834492.7779213949,2212056.8314095447,3099547.3085320918,29321427.424704406,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,479,479,479,479,479,479,479,479,479,479,479,479,479,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":201543.96009000094},null,null,{"$f":"SUM(AD46:AD47)","v":201543.96009000094}]
["FIRM",null,"Total Dth","sales",null,null,null,311946,282213,261575,209394,185229,178479,159446,164693,182958,266254,195104,275246,2672537]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":118905},{"$f":"+$T$274","v":51827.030849999988},{"$f":"+$T$276","v":21489.700649999999},{"$f":"+$T$278","v":787039.3293000001},{"$f":"SUM(AA53:AC53)","v":860356.06080000009}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,118905,51827.030849999988,21489.700649999999,787039.3293000001,860356.06080000009]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":297777},{"$f":"+$T$310","v":21258.899999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":21258.899999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":175054},{"$f":"+$T$301","v":74043.549639999997},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":74043.549639999997}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,472831,95302.449639999992,0,0,95302.449639999992]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,201866.45735051291,210825.24908376232,240990.42983040071,235886.37446866863,226372.32985087932,292394.03341069003,227418.76797943527,222688.44052075889,279633.89500635979,223190.30370486225,238769.41829224117,199218.32820886109,2799254.0277074324]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28323},28244,4217768,13624121.689730003,21489.700649999999,24787969.31828,38433580.708660007]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,13317.24915,13908.26592,15898.28067,15561.56313,14933.915999999999,19289.40669,15002.950140000001,14690.887650000001,18447.612840000002,14723.995860000001,15751.75923,13142.550509999999,184668.43779000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,152216.6323,158971.97503999999,181717.91454,177869.22106000001,170695.19200000001,220478.60578000001,171484.25468000001,167917.36929999999,210856.87208,168295.79732000001,180043.16926,150219.82062000001,2110766.8239799999,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1217800},1207243.9166666667,228164119,513304938.67846853,95548751.337590009,1045926017.1691301,1654779707.1851885]
["FIRM",null,"Total Revenue","sales",null,null,null,367400.33880051289,383705.49004376231,438606.62504040072,429317.15865866863,412001.43785087933,532162.04588068998,413905.97279943526,405296.69747075887,508938.3799263598,406210.09688486229,434564.34678224113,362580.6993388611,5094689.2894774321,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1216159},1205602.9166666667,119937433,452298611.05785787,92489915.63745001,1018745793.9945601,1563534320.6898682]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1659},1659,108515120,61452023.74686861,3110574.9910600185,29641320.891649961,94203919.629578352]
["FIRM",null,"Total Dth","sales",null,null,null,18905,19744,22569,22091,21200,27383,21298,20855,26188,20902,22361,18657,262153,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1216668},1206111.9166666667,123088976,459585052.7254197,94960180.555280015,1045138977.8398302,1599684211.1205299]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,407339,295979.19701795769,73228.991570000013,3248137.0463800002,3617345.2349679577]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1128},1128,104956238,53668058.92219881,567081.08165999991,0,54235140.003858812]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1189495},{"$f":"+Y36","v":1179017.9166666667},224234785,500126513.11499649,95579000.927860022,1023599145.5679301,1619304659.6107864]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28323},28244,4217768,13624121.689730003,21489.700649999999,24787969.31828,{"$f":"+AD61","v":38433580.708660007}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1217818},1207261.9166666667,228452553,513750634.80472648,95600490.628510028,1048387114.8862101,1657738240.3194466]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":2},{"$f":"Y77-T508","v":2},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":9.5227733254432678E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26095.248104258666,23967.758002836483,23643.861287908127,23466.310183750931,20066.492601271813,16315.062136540484,15014.518290571576,13718.387048135533,15686.651169836181,19005.310128494471,22462.526191280333,24710.04102307311,244152.16616795768]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7316.9102000000003,5880.2557800000004,5624.2805200000003,5158.43066,3788.1468400000003,2668.9950200000003,2351.6718000000001,2086.0100200000002,2489.4356400000001,3407.14372,4939.4076800000003,6028.6030400000009,51739.290920000014]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,348045.5698,279707.81621999998,267531.76747999998,245372.55333999998,180191.86916,126956.85298,111862.6482,99225.837979999997,118415.70035999999,162068.58427999998,234954.22431999998,286764.29295999999,2461097.7170799999]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,381457.72810425865,309555.83000283648,296799.90928790811,273997.29418375093,204046.50860127181,145940.91013654048,129228.83829057157,115030.23504813552,136591.78716983617,184481.03812849446,262356.15819128032,317502.93702307309,2756989.1741679572]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40790,32781,31354,28757,21118,14879,13110,11629,13878,18994,27536,33608,288434]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Total Dth","sales",null,null,null,4650337,4051340,3279492,3350173,3558744,3879817,4262387,4205692,3965944,3841781,4274141,4737253,48057101]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,497179.98085283861,472225.1315770201,496477.71184501733,478152.46179527236,479053.71344054426,547413.41766557074,635278.27419680799,631032.64235755987,518869.18450261484,509548.9073046454,497656.18828514859,541645.50846459682,6304533.1222876376]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,92685.854999999981]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,504903.80210283858,479948.95282702008,504201.53309501731,485876.28304527234,486777.53469054424,555137.23891557078,643002.09544680803,638756.46360755991,526593.00575261482,517272.72855464538,505380.00953514857,549369.32971459685,6397218.977287638]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,11,11,11,11,11,11,11,11,11,11,11,11,11]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,762187,704319,764178,720082,708789,865156,1082568,1069808,787577,760770,747922,843858,9817214]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4903.832952809862,4025.7305740338697,3056.2757184850038,1856.5753347432815,1279.5632620656388,763.14211785980046,732.38056955873049,757.54910907778765,806.95401998556645,1279.5632620656388,3301.4359367632264,5684.9898460309687,28447.99270347938]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4903.832952809862,4025.7305740338697,3056.2757184850038,1856.5753347432815,1279.5632620656388,763.14211785980046,732.38056955873049,757.54910907778765,806.95401998556645,1279.5632620656388,3301.4359367632264,5684.9898460309687,28447.99270347938]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4978,4036,2996,1709,1090,536,503,530,583,1090,3259,5816,27126]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,4536503.9743328625,4194545.470119236,4082938.728745312,3732551.0341805466,3447197.9585751481,3245546.3817023556,3249889.1934641581,3291942.7642216524,3174327.4824769595,3535918.3020811183,4087922.4685324612,4420367.5991358794,44999651.357567698]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,39532.935555000004,474395.22665999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4576036.9098878624,4234078.4056742359,4122471.6643003118,3772083.9697355465,3486730.894130148,3285079.3172573554,3289422.129019158,3331475.6997766523,3213860.4180319593,3575451.2376361182,4127455.4040874611,4459900.5346908793,45474046.584227689]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1109,1109,1109,1109,1109,1109,1109,1109,1109,1109,1109,1109,1109]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4998243,4382602,4278758,3777391,3495949,3322758,3386707,3403747,3147977,3479669,4205682,4702483,46581966]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,77569988.486551076,67050008.564709969,55792485.980141364,36133724.266781099,26695433.291073497,20643727.225789014,19464106.056930374,19378288.761543818,20330262.567615297,31386072.270977806,52805347.31510134,72877068.327781811,500126513.11499637]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20338242.632294998,16521292.785774998,12972795.754255001,3895503.3221249999,2378119.9043749999,1379007.1926149998,1190266.375765,1146624.872765,1322310.072745,3153168.3543649996,12314588.366275001,18967081.294505,95579000.927860007]
[null,null,"Commodity Revenue",null,null,null,null,183563864.86484003,149042273.57954001,116994585.64019001,80875178.105330005,48470883.318360001,27006124.028420001,23144764.870160002,22161320.901870001,25756262.813360002,64438656.067360006,111016477.18286,171128754.19564,1023599145.5679301]
[null,null,"Total Utah Revenue",null,null,null,null,281472095.98368609,232613574.93002498,185759867.37458637,120904405.6942361,77544436.513808489,49028858.446824014,43799137.302855372,42686234.53617882,47408835.453720301,98977896.692702815,176136412.86423635,262972903.81792682,1619304659.6107864]
[null,null,"# of Customers",null,null,null,null,1170516,1171470,1173551,1175639,1176816,1178905,1179661,1180426,1183000,1182905,1185831,1189495,1179017.9166666667]
[null,null,"Sales Dth",null,null,null,null,26123910,21486781,16966315,12811892,9229902,7040480,6971011,6799250,6980334,11380749,17261654,24756201,167808479]
[null,null,"Transportation Dth",null,null,null,null,5765408,5090957,5045932,4499182,4205828,4188450,4469778,4474085,3936137,4241529,4956863,5552157,56426306]
[null,null,"Total Utah Dth",null,null,null,null,31889318,26577738,22012247,17311074,13435730,11228930,11440789,11273335,10916471,15622278,22218517,30308358,224234785,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1814405.8340499999,1628268.5511699999,1424615.6298699998,1154439.4842300001,873838.01211000001,576543.53701999993,493855.23678000004,493008.62114,557379.05738000001,846204.12014000001,1319475.6192899998,1795010.46673,12977044.169910001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3798976.3917,3307365.5673799999,2771420.2791800001,2062413.0482200002,1332807.3025400001,562871.62427999999,352014.84892000002,351247.03795999999,518418.01732000004,1265339.2239600001,2497377.9570599999,3745309.0532200001,22565560.351739999]
["FIRM",null,"Total Revenue","sales",null,null,null,5613382.2257500002,4935634.1185499998,4196035.9090499999,3216852.5324500003,2206645.3146500001,1139415.1612999998,845870.08570000005,844255.65910000005,1075797.0747,2111543.3441000003,3816853.5763499998,5540319.5199500006,35542604.521650001]
["FIRM",null,"# of Customers","sales",null,null,null,28216,28225,28236,28290,28255,28251,28174,28129,28097,28125,28189,28285,28206]
[null,null,"Total Dth","sales",null,null,null,573945,499673,418703,311587,201359,85038,53182,53066,78322,191166,377301,565837,3409179]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,28699.247719999999,30304.159200000002,28805.107479999999,21741.454679999999,16244.030479999999,15179.249279999998,14386.143680000001,14180.1996,17288.34504,18343.22524,29191.916120000002,32019.108719999997,266382.18724]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,158109.48622000002,164285.0692,157421.10398000001,113536.73618000001,84115.014479999998,77363.573280000011,72333.087679999997,70559.179600000003,88920.452040000004,94182.604739999995,155726.62462000002,174491.65972,1411044.5917400001]
["FIRM",null,"Total Revenue","sales",null,null,null,186808.73394000001,194589.22839999999,186226.21146000002,135278.19086,100359.04496,92542.822560000015,86719.231360000005,84739.379199999996,106208.79708,112525.82997999999,184918.54074000003,206510.76843999999,1677426.7789799999]
["FIRM",null,"# of Customers","sales",null,null,null,28,28,28,28,28,28,28,28,28,28,28,28,28]
["FIRM",null,"Total Dth","sales",null,null,null,23886,24819,23783,17153,12708,11689,10928,10660,13434,14229,23527,26362,213178]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1733.9745600000001,1812.39552,2108.6524800000002,2840.5814399999999,2483.3304000000003,4051.7496000000001,2919.0024000000003,2875.4351999999999,2631.4588800000001,2126.0793600000002,3607.3641600000001,2831.8679999999999,32021.892000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1317.1929400000001,1376.76448,1601.8125199999999,2157.8135600000001,1886.4321,3077.8629000000001,2217.3851,2184.2898,1998.9561200000001,1615.0506399999999,2740.2908400000001,2151.1945000000001,24325.045500000004]
["FIRM",null,"Total Revenue","sales",null,null,null,3051.1675000000005,3189.16,3710.4650000000001,4998.3950000000004,4369.7625000000007,7129.6125000000002,5136.3875000000007,5059.7250000000004,4630.415,3741.13,6347.6550000000007,4983.0625,56346.9375]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,199,208,242,326,285,465,335,330,302,244,414,325,3675]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6082.5627099999992,5558.7041799999997,5851.1850699999995,5019.9092999999993,4163.9206599999998,3636.53172,2986.3931400000001,2832.9560899999997,2451.6718099999998,3433.1257900000001,4600.3336499999996,5209.7367299999996,51827.030849999988]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2964.5141899999999,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,21489.700649999999]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,108572.44118000001,95804.274440000008,102933.00206,82672.059399999998,61808.782279999999,48954.567759999998,33108.538119999997,29368.769220000002,20075.608980000001,43996.891820000004,72445.611700000009,87298.782340000005,787039.3293000001]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,117619.51808000001,103978.86464000001,111594.71936,89949.286399999997,67660.359679999994,53927.778559999999,36998.942719999999,33003.624320000003,23075.434880000001,48631.329920000004,79024.035200000013,94892.16704,860356.06080000009]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,16403,14474,15551,12490,9338,7396,5002,4437,3033,6647,10945,13189,118905]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7021.1403099999998,6761.7412699999995,6681.7177499999989,6156.9585499999994,6001.7887899999996,5413.4443099999999,5324.5694299999996,5481.3649500000001,5638.88303,6202.8411099999994,6493.4908699999996,6865.6092699999999,74043.549639999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7021.1403099999998,6761.7412699999995,6681.7177499999989,6156.9585499999994,6001.7887899999996,5413.4443099999999,5324.5694299999996,5481.3649500000001,5638.88303,6202.8411099999994,6493.4908699999996,6865.6092699999999,74043.549639999997]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19298,17862,17419,14514,13655,10398,9906,10774,11646,14768,16377,18437,175054]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,7579.4,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,21258.899999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7579.4,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,21258.899999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,24928,21736,22589,25859,40607,13738,8321,48339,34360,11148,19535,26617,297777]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-26922.234049999854,-29322.301169999875,-8015.5098699997179,49865.815769999987,28626.687890000059,29157.90298000013,28208.983219999995,14719.828860000009,11585.192619999987,74608.379859999986,32186.930710000219,-3155.7167299999855,201543.96009000094]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1823999.3849900002,1636621.5089,1453365.0650299999,1233907.2454200001,925355.98153999995,628568.9706,542355.75922000001,527617.04089000006,591335.72573000006,944714.93038999999,1389062.16393,1831915.4634499999,13528819.240090001]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2964.5141899999999,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,21489.700649999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,14600.54031,13383.541269999998,7756.5177499999991,7130.358549999999,6775.0887899999998,5893.6443099999997,5664.6694299999999,5810.3649500000001,6010.1830300000001,6822.241109999999,7414.3908699999993,8040.9092700000001,95302.449640000006]
[null,null,"Commodity Revenue",null,null,null,null,4066975.5120399999,3568831.6754999994,3033376.1977400002,2260779.6573600005,1480617.5314,692267.62821999996,459673.85982000001,453359.27658000006,629413.03446,1405133.7711600002,2728290.48422,4009250.6897800001,24787969.31828]
[null,null,"Total Wyoming Revenue",null,null,null,null,5908539.9515300002,5221452.6116899997,4497308.3127500005,3504074.5790300006,2414436.2584699998,1328066.92221,1008598.29993,987588.58143000014,1227307.0973100001,2357872.2549700001,4126745.1288700001,5851590.7104700003,38433580.708659999]
[null,null,"# of Customers",null,null,null,null,28254,28263,28274,28328,28293,28289,28212,28167,28135,28163,28227,28323,28244]
[null,null,"Sales Dth",null,null,null,null,614433,539174,458279,341556,223690,104588,69447,68493,95091,212286,412187,605713,3744937]
[null,null,"Transportation Dth",null,null,null,null,44226,39598,40008,40373,54262,24136,18227,59113,46006,25916,35912,45054,472831]
[null,null,"Total Wyoming Dth",null,null,null,null,658659,578772,498287,381929,277952,128724,87674,127606,141097,238202,448099,650767,4217768,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,79393987.871541083,68686630.073609963,57245851.045171365,37367631.512201101,27620789.272613496,21272296.196389016,20006461.816150375,19905905.802433819,20921598.293345295,32330787.201367807,54194409.479031339,74708983.791231811,513655332.35508639]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,20341207.146484997,16523908.671794998,12975606.286485,3897760.639825,2379807.5611149999,1380343.8716949997,1191170.387225,1147426.771775,1322858.2268350001,3154369.6666749995,12316566.456125,18969464.942474999,95600490.628509998]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,14600.54031,13383.541269999998,7756.5177499999991,7130.358549999999,6775.0887899999998,5893.6443099999997,5664.6694299999999,5810.3649500000001,6010.1830300000001,6822.241109999999,7414.3908699999993,8040.9092700000001,95302.449640000006]
[null,null,"Commodity Revenue",null,null,null,null,187630840.37688002,152611105.25504002,120027961.83793001,83135957.762690008,49951500.849760003,27698391.656640001,23604438.729980003,22614680.17845,26385675.847820003,65843789.838520005,113744767.66708,175138004.88541999,1048387114.8862103]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,287380635.93521607,237835027.54171497,190257175.68733639,124408480.27326611,79958872.772278503,50356925.369034022,44807735.602785379,43673823.117608815,48636142.551030301,101335768.94767281,180263157.99310634,268824494.52839679,1657738240.3194466,{"$f":"+T367","v":1657738240.3194466}]
[null,null,"# of Customers",null,null,null,null,1198770,1199733,1201825,1203967,1205109,1207194,1207873,1208593,1211135,1211068,1214058,1217818,1207261.9166666667]
[null,null,"Sales Dth",null,null,null,null,26738343,22025955,17424594,13153448,9453592,7145068,7040458,6867743,7075425,11593035,17673841,25361914,171553416]
[null,null,"Transportation Dth",null,null,null,null,5809634,5130555,5085940,4539555,4260090,4212586,4488005,4533198,3982143,4267445,4992775,5597211,56899137]
[null,null,"SystemTotal Dth",null,null,null,null,32547977,27156510,22510534,17693003,13713682,11357654,11528463,11400941,11057568,15860480,22666616,30959125,228452553]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1187874}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":479}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1188354}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":11}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1109}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1121}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1189493}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28285}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28314}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28323}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1217798}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1216159}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1657}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1216668}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1126}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1189493}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28323}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1217816}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1177396.9166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":479}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1177876.9166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":11}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1109}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1121}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1179015.9166666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28206}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28235}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28244}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1207241.9166666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1205602.9166666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1657}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1206111.9166666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1126}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1179015.9166666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28244}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1207259.9166666667}]

{"sheet":"Current Rates New Norms 2020 ","index":40,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076560},{"$f":"+$T$21","v":1064746.3333333333},{"$f":"+$T$22","v":108262403},{"$f":"+$T$15","v":341200689.80003196},{"$f":"+$T$17","v":85713063.530000001},{"$f":"+$T$19","v":388391370.80000001},{"$f":"SUM(AA13:AC13)","v":815305124.13003206}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946708},{"$f":"+$T$42","v":2833993.4133371511},{"$f":"+$T$44","v":1975210.35},{"$f":"+$T$46","v":10571315.019999998},{"$f":"SUM(AA14:AC14)","v":15380518.78333715}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56995955.862256713,47378105.117334917,38025713.646468043,23507644.725705024,15439218.418567592,12915333.56553591,12215727.110046981,12189728.676420165,14100646.421102557,19384703.528532524,36796355.541400328,52251557.186661199,341200689.80003196,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":1876281.1571017208},{"$f":"+$T$62","v":174310.38000000003},{"$f":"+$T$64","v":934554.5299999998},{"$f":"SUM(AA15:AC15)","v":2985146.0671017207}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1077020},1065206.3333333333,{"$f":"SUM(Z13:Z15)","v":111469614},{"$f":"SUM(AA13:AA15)","v":345910964.37047088},87862584.25999999,399897240.34999996,833670788.9804709]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18271356.010000002,15040447.43,11764378.510000002,3733976.93,2250209.1,1279904.8499999999,1014768.8699999999,985311.55,1110877.2,2612585.7799999998,10567272.859999999,17081974.440000001,85713063.530000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,70690517.980000004,58190372.890000001,45515505.790000007,30769115.739999998,18542413.490000002,10546808.74,8362006.8900000006,8119269.4700000007,9153969.0399999991,21528508.579999998,40883993.060000002,66088889.130000003,388391370.80000001,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":226906.98057803925},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":469643.24},{"$f":"SUM(AA19:AC19)","v":719992.4705780393}]
["FIRM",null,"Total Revenue","sales",null,null,null,145957829.85225672,120608925.43733492,95305597.946468055,58010737.395705022,36231841.008567594,24742047.15553591,21592502.870046981,21294309.696420167,24365492.661102556,43525797.888532519,88247621.46140033,135422420.75666121,815305124.13003206,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},226906.98057803925,23442.249999999996,469643.24,719992.4705780393]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061954,1063522,1064394,1067712,1071799,1076560,1064746.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19704674,16220313,12687249,8576757,5168617,2939877,2330873,2263211,2551629,6000978,11396235,18421990,108262403,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1695228.722229592},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1695228.722229592}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28176.77435577162},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28176.77435577162]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26958356.417373206},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26958356.417373206]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,90942866,31306233.913958572,0,0,31306233.913958572]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202543391,377444105.2650075,{"$f":"+AB34+AB24+AB16+AB20","v":87886026.50999999},400366883.58999997,865697015.36500752]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,387642.52154926525,363335.86404702597,323004.79826199717,179765.71602399496,166764.99661542082,169652.19586307602,152955.36176595671,147852.19695475392,153261.4450654735,163029.81247194897,297183.78766270383,329544.71705553366,2833993.4133371511,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,322020.07999999996,294838.88,250185.91,120124.96,101885.13,99301.69,77564.61,71095.59,77955.12000000001,90575.35,212275.63999999998,257387.38999999998,1975210.35,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1279173.3599999999,1171200.3599999999,993823.59999999986,989866.6,839564.7,818276.46,639156.17999999993,585849.52,642374.17000000004,746368.62,843231.12000000011,1022430.33,10571315.019999998,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1988835.9615492651,1829375.1040470258,1567014.3082619971,1289757.2760239949,1108214.8266154206,1087230.3458630759,869676.15176595666,804797.30695475393,873590.73506547348,999973.782471949,1352690.5476627038,1609362.4370555338,15380518.783337152,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,459,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,356564,326467,277024,275921,234025,228091,178162,163303,179059,208047,235047,284998,2946708]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,139145.70999430137,157807.47342347066,148847.52289501537,145887.28867720513,159881.81036511506,165795.08077462975,156064.45924020564,176735.7215626121,158246.82167106011,164368.97503288905,159060.71562759409,144439.57783762246,1876281.1571017208,{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1858897.7462691115}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,12926.92,14660.64,13828.24,13553.23,14853.35,15402.7,14498.71,16419.11,14701.46,15270.22,14777.07,13418.73,174310.38000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,69306.91,78602.13,74139.28,72664.81,79635.33,82580.66,77733.95,88030.080000000002,78820.960000000006,81870.34,79226.350000000006,71943.73,934554.5299999998,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207003441,389124236.29674947,87889602.00999999,417381710.46999997,894395548.77674949]
["FIRM",null,"Total Revenue","sales",null,null,null,221379.53999430139,251070.24342347065,236815.04289501536,232105.32867720514,254370.49036511505,263778.44077462977,248297.11924020562,281184.91156261211,251769.2416710601,261509.53503288905,253064.13562759411,229802.03783762245,2985146.0671017207,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104541},1092646.0833333333,111815258,352749557.33003193,85713063.530000001,404404976.49000001,842867597.35003209]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,95319094,37729808.53729558,2199980.7299999893,13446377.219999969,53376166.487295389]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1105026},1093131.0833333333,115199144,357647744.6604709,87862584.25999999,416707164.42999995,862217493.3504709]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,282249.05057803926,50459.999999999985,1144189.28,1476898.3305780394]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,91654639,31421149.566278573,0,0,31421149.566278573]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202543391,377444105.2650075,87886026.50999999,400366883.58999997,865697015.36500752]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207134352,390479365.86732751,87913044.25999999,417851353.70999998,896243763.83732748]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,24022.805232082414,20226.444237046577,21342.442424290744,19326.93406016595,16967.867291685914,17191.847449763558,13913.017705574819,14990.915978526413,16494.184350085146,17254.664696631506,19991.570955021143,25184.286197165082,226906.98057803925]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,61310.369999999995,43534.32,48714.66,39387.17,29754.73,30253.39,22952.83,25352.86,28700,30393.3,42450.89,66838.720000000001,469643.24]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,88393.485232082414,65933.784237046581,72488.692424290755,60680.114060165943,48207.807291685909,48955.337449763552,38011.537705574825,41609.265978526411,46626.744350085151,49165.044696631507,64561.400955021141,95359.256197165087,719992.4705780393]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,131499.35667227051,128178.32212999671,120806.48010559742,114967.03945011149,107015.17737323837,143205.77318974916,225641.58868966036,236841.03370244923,119510.77741718343,113612.73229223076,123246.92689003855,130703.51431706588,1695228.722229592]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,131499.35667227051,128178.32212999671,120806.48010559742,114967.03945011149,107015.17737323837,143205.77318974916,225641.58868966036,236841.03370244923,119510.77741718343,113612.73229223076,123246.92689003855,130703.51431706588,1695228.722229592]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3743.8605907687074,3860.218466011936,3277.5750116970989,1864.0286431116119,1445.1317412597555,1146.9213697881062,1139.1508924940124,1131.403170081087,1170.1772919080508,1766.6307897325178,3106.9120600387187,4524.7643288800164,28176.77435577162]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3743.8605907687074,3860.218466011936,3277.5750116970989,1864.0286431116119,1445.1317412597555,1146.9213697881062,1139.1508924940124,1131.403170081087,1170.1772919080508,1766.6307897325178,3106.9120600387187,4524.7643288800164,28176.77435577162]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2473161.0782311438,2346141.2235329826,2306959.0492086951,2193860.1457959255,2132836.51549464,2091683.0445039773,2121520.581182159,2136533.8598683425,2106055.0881342986,2231876.885105893,2350292.6456306279,2467436.3006845191,26958356.417373206]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2473161.0782311438,2346141.2235329826,2306959.0492086951,2193860.1457959255,2132836.51549464,2091683.0445039773,2121520.581182159,2136533.8598683425,2106055.0881342986,2231876.885105893,2350292.6456306279,2467436.3006845191,26958356.417373206]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,54715480]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,60373877.194526546,50616360.663171455,41168657.514375336,26382021.878355544,18242835.917448949,15722714.428686893,15105667.269523032,15122519.807656931,16874090.915032566,22295319.228921846,39967944.100226358,55572096.347081989,377444105.26500738]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18609363.32,15352119.969999999,12030824.250000002,3869621.1300000004,2368432.79,1396119.3399999999,1107977.8799999999,1074091.74,1204966.3399999999,2719948.4299999997,10796444.51,17356116.810000002,87886026.510000005]
[null,null,"Commodity Revenue",null,null,null,null,72100308.620000005,59483709.700000003,46632183.330000006,31871034.32,19491368.250000004,11477919.25,9101849.8500000015,8818501.9299999997,9903864.1699999999,22387140.84,41848901.420000002,67250101.909999996,400366883.59000003]
[null,null,"Total Utah Revenue",null,null,null,null,151083549.13452655,125452190.33317146,99831665.094375342,62122677.328355543,40102636.957448952,28596753.018686891,25315494.999523032,25015113.477656931,27982921.425032564,47402408.498921841,92613290.03022635,140178315.06708199,865697015.3650074]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23396040,19137864,15196864,11383273,7854173,6016211,6225371,6122471,5516722,8645009,14176894,21929545,145600437]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,56942954]
[null,null,"Total Utah Dth",null,null,null,null,29405853,24380006,20234030,15807563,11948275,9950785,10556304,10573196,9391768,13165510,19352286,27777815,202543391,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,62133777.604526542,52259705.713171452,42555491.114375338,27504173.988355543,19120508.837448947,16352160.128686892,15718549.179523032,15638264.967656931,17527940.285032567,23182478.858921845,41184554.080226354,57186845.457081988,390364450.21500742]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18612746.82,15355351.639999999,12033647.570000002,3871744.3300000005,2370236.8199999998,1397740.69,1109880.6599999999,1075341.9099999999,1206233.6599999999,2721545.57,10799324.68,17359249.910000004,87913044.25999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,74912571.189999998,62031464.310000002,48760673.560000002,33413203.420000002,20525732.540000003,12061887.59,9478169.160000002,9169819.5499999989,10381637.189999999,23461281.609999999,43716331.719999999,69938581.86999999,417851353.71000004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,155671738.05606654,129657126.45471145,103359999.41591534,64800074.699895546,42026869.648988947,29818922.410226893,26314005.871063031,25890057.069196932,29124783.195032567,49374651.248921841,95710408.330226362,144495127.43708199,896243763.83732748,{"$f":"+T367","v":896243763.83732748}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24019982,19703121,15669101,11725426,8083662,6145773,6308863,6200416,5622723,8883323,14591211,22526024,149479625]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30126405,25010691,20771504,16253329,12278716,10102774,10667360,10665061,9547519,13452838,19828108,28430047,207134352]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076560}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1077020}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104541}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1105026}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064746.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065206.3333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092646.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093131.0833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"Current Rates Curr Norms 2020","index":41,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076560},{"$f":"+$T$21","v":1064746.3333333333},{"$f":"+$T$22","v":108262403},{"$f":"+$T$15","v":341116930.26561511},{"$f":"+$T$17","v":85713063.530000001},{"$f":"+$T$19","v":388391370.80000001},{"$f":"SUM(AA13:AC13)","v":815221364.59561515}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946708},{"$f":"+$T$42","v":2794967.1343151061},{"$f":"+$T$44","v":1975210.35},{"$f":"+$T$46","v":10571315.019999998},{"$f":"SUM(AA14:AC14)","v":15341492.504315104}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56913545.453414097,47404593.304234907,38071289.18933785,23479874.842539813,15429194.124779541,12923938.137168689,12227898.472508933,12178769.599477326,14098287.896762371,19401593.05973481,36808645.970441826,52179300.215214893,341116930.26561511,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029000.6230060314},{"$f":"+$T$62","v":174310.38000000003},{"$f":"+$T$64","v":934554.5299999998},{"$f":"SUM(AA15:AC15)","v":3137865.5330060311}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1077020},1065206.3333333333,{"$f":"SUM(Z13:Z15)","v":111469614},{"$f":"SUM(AA13:AA15)","v":345940898.02293628},87862584.25999999,399897240.34999996,833700722.63293636]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18271356.010000002,15040447.43,11764378.510000002,3733976.93,2250209.1,1279904.8499999999,1014768.8699999999,985311.55,1110877.2,2612585.7799999998,10567272.859999999,17081974.440000001,85713063.530000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,70690517.980000004,58190372.890000001,45515505.790000007,30769115.739999998,18542413.490000002,10546808.74,8362006.8900000006,8119269.4700000007,9153969.0399999991,21528508.579999998,40883993.060000002,66088889.130000003,388391370.80000001,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184807.15802445688},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":469643.24},{"$f":"SUM(AA19:AC19)","v":677892.64802445681}]
["FIRM",null,"Total Revenue","sales",null,null,null,145875419.44341409,120635413.62423491,95351173.489337862,57982967.512539811,36221816.714779541,24750651.727168687,21604674.232508935,21283350.619477328,24363134.136762369,43542687.419734806,88259911.890441835,135350163.7852149,815221364.59561515,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184807.15802445688,23442.249999999996,469643.24,677892.64802445681]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061954,1063522,1064394,1067712,1071799,1076560,1064746.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19704674,16220313,12687249,8576757,5168617,2939877,2330873,2263211,2551629,6000978,11396235,18421990,108262403,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1539406.1827450662},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1539406.1827450662}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28095.261699271483},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28095.261699271483]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26748683.219669186},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26748683.219669186]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,90942866,30940656.664113522,0,0,30940656.664113522]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202543391,377066361.84507424,{"$f":"+AB34+AB24+AB16+AB20","v":87886026.50999999},400366883.58999997,865319271.94507432]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,382031.24456063297,358096.93115055107,318383.69405521173,177338.29600436203,164536.62876136144,167452.56444207285,151002.81110918982,145975.1865513309,151304.40210303539,160928.17720172141,293093.77477171039,324823.42360392644,2794967.1343151061,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,322020.07999999996,294838.88,250185.91,120124.96,101885.13,99301.69,77564.61,71095.59,77955.12000000001,90575.35,212275.63999999998,257387.38999999998,1975210.35,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1279173.3599999999,1171200.3599999999,993823.59999999986,989866.6,839564.7,818276.46,639156.17999999993,585849.52,642374.17000000004,746368.62,843231.12000000011,1022430.33,10571315.019999998,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1983224.6845606328,1824136.1711505509,1562393.2040552115,1287329.856004362,1105986.4587613614,1085030.7144420729,867723.60110918968,802920.29655133095,871633.69210303552,997872.14720172144,1348600.5347717106,1604641.1436039265,15341492.504315106,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,459,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,356564,326467,277024,275921,234025,228091,178162,163303,179059,208047,235047,284998,2946708]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150471.43883205435,170652.18011775933,160962.93271907925,157761.74707736846,172895.34596139251,179289.93393158712,168767.28878230395,191121.08707234031,171127.29035862628,177747.75747629709,172007.42500261671,156196.19567460561,2029000.6230060314,{"$f":"T67*'Booked DEC 2022 Rev'!U67","v":1858897.7462691115}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,12926.92,14660.64,13828.24,13553.23,14853.35,15402.7,14498.71,16419.11,14701.46,15270.22,14777.07,13418.73,174310.38000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,69306.91,78602.13,74139.28,72664.81,79635.33,82580.66,77733.95,88030.080000000002,78820.960000000006,81870.34,79226.350000000006,71943.73,934554.5299999998,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207003441,388788592.69936979,87889602.00999999,417381710.46999997,894059905.17936993]
["FIRM",null,"Total Revenue","sales",null,null,null,232705.26883205437,263914.95011775935,248930.45271907924,243979.78707736847,267384.0259613925,277273.29393158713,260999.94878230395,295570.27707234031,264649.71035862627,274888.31747629709,266010.84500261676,241558.65567460563,3137865.5330060311,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104541},1092646.0833333333,111815258,352665797.79561508,85713063.530000001,404404976.49000001,842783837.81561518]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,95319094,37435824.651779175,2199980.7299999893,13446377.219999969,53082182.601779103]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1105026},1093131.0833333333,115199144,357677678.31293631,87862584.25999999,416707164.42999995,862247427.00293636]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240149.22802445688,50459.999999999985,1144189.28,1434798.5080244569]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,91654639,31055572.316433523,0,0,31055572.316433523]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202543391,377066361.84507424,87886026.50999999,400366883.58999997,865319271.94507432]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207134352,390101622.44739425,87913044.25999999,417851353.70999998,895866020.41739428]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":2.7343048714101315E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19342.227889883598,16416.112593586644,17276.261053630591,15722.786602305398,13904.497768949308,14077.12670833174,11549.932627669557,12380.738719031413,13539.39828509066,14125.550619773874,16235.071973208112,20237.453182995989,184807.15802445688]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,61310.369999999995,43534.32,48714.66,39387.17,29754.73,30253.39,22952.83,25352.86,28700,30393.3,42450.89,66838.720000000001,469643.24]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,83712.907889883587,62123.45259358664,68422.511053630587,57075.966602305394,45144.437768949312,45840.616708331741,35648.452627669561,38999.08871903141,43671.958285090659,46035.930619773877,60804.901973208107,90412.42318299599,677892.64802445692]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,120521.91668388653,117883.19573345188,112025.94794701792,107386.2368188672,101068.22402558553,129823.15765079261,195318.84282666584,204217.24466920312,110996.43741302457,106310.24177172233,113965.05011135421,119889.68709349413,1539406.1827450662]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,120521.91668388653,117883.19573345188,112025.94794701792,107386.2368188672,101068.22402558553,129823.15765079261,195318.84282666584,204217.24466920312,110996.43741302457,106310.24177172233,113965.05011135421,119889.68709349413,1539406.1827450662]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3730.9657692102987,3846.8201149737511,3266.7163643396811,1859.3517258584016,1442.2856829799857,1145.3841105325002,1137.6418861310392,1129.9226632879215,1168.5417790618535,1762.3779255151674,3096.7944571160615,4508.45922026482,28095.261699271483]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3730.9657692102987,3846.8201149737511,3266.7163643396811,1859.3517258584016,1442.2856829799857,1145.3841105325002,1137.6418861310392,1129.9226632879215,1168.5417790618535,1762.3779255151674,3096.7944571160615,4508.45922026482,28095.261699271483]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2452270.7451278293,2327116.688390838,2288509.6243396378,2177071.3307942641,2116943.5516881687,2076394.7098075037,2105972.7669750392,2120765.5436714496,2090734.4119495498,2214708.7692701169,2331385.8417047556,2446809.2359500313,26748683.219669186]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2452270.7451278293,2327116.688390838,2288509.6243396378,2177071.3307942641,2116943.5516881687,2076394.7098075037,2105972.7669750392,2120765.5436714496,2090734.4119495498,2214708.7692701169,2331385.8417047556,2446809.2359500313,26748683.219669186]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,54715480]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,60260619.992277592,50617311.232336052,41190420.365816772,26335720.591562841,18218690.658667978,15710827.01381951,15080353.756715935,15073065.32282397,16855864.378650758,22295881.933999959,39957135.928462587,55470470.669940218,377066361.84507418]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18609363.32,15352119.969999999,12030824.250000002,3869621.1300000004,2368432.79,1396119.3399999999,1107977.8799999999,1074091.74,1204966.3399999999,2719948.4299999997,10796444.51,17356116.810000002,87886026.510000005]
[null,null,"Commodity Revenue",null,null,null,null,72100308.620000005,59483709.700000003,46632183.330000006,31871034.32,19491368.250000004,11477919.25,9101849.8500000015,8818501.9299999997,9903864.1699999999,22387140.84,41848901.420000002,67250101.909999996,400366883.59000003]
[null,null,"Total Utah Revenue",null,null,null,null,150970291.93227759,125453140.90233606,99853427.945816785,62076376.04156284,40078491.698667981,28584865.603819512,25290181.486715935,24965658.99282397,27964694.88865076,47402971.203999959,92602481.858462587,140076689.3899402,865319271.9450742]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23396040,19137864,15196864,11383273,7854173,6016211,6225371,6122471,5516722,8645009,14176894,21929545,145600437]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,56942954]
[null,null,"Total Utah Dth",null,null,null,null,29405853,24380006,20234030,15807563,11948275,9950785,10556304,10573196,9391768,13165510,19352286,27777815,202543391,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,62020520.402277589,52260656.282336049,42577253.965816773,27457872.70156284,19096363.578667976,16340272.713819509,15693235.666715935,15588810.48282397,17509713.748650759,23183041.563999958,41173745.908462584,57085219.779940218,389986706.79507422]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18612746.82,15355351.639999999,12033647.570000002,3871744.3300000005,2370236.8199999998,1397740.69,1109880.6599999999,1075341.9099999999,1206233.6599999999,2721545.57,10799324.68,17359249.910000004,87913044.25999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,74912571.189999998,62031464.310000002,48760673.560000002,33413203.420000002,20525732.540000003,12061887.59,9478169.160000002,9169819.5499999989,10381637.189999999,23461281.609999999,43716331.719999999,69938581.86999999,417851353.71000004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,155558480.85381758,129658077.02387604,103381762.26735678,64753773.413102843,42002724.390207976,29807034.99535951,26288692.358255938,25840602.584363967,29106556.658650756,49375213.953999959,95699600.158462584,144393501.75994021,895866020.41739416,{"$f":"+T367","v":895866020.41739416}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24019982,19703121,15669101,11725426,8083662,6145773,6308863,6200416,5622723,8883323,14591211,22526024,149479625]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30126405,25010691,20771504,16253329,12278716,10102774,10667360,10665061,9547519,13452838,19828108,28430047,207134352]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076560}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1077020}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104541}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1105026}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064746.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065206.3333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092646.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093131.0833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"Other Rev","index":42,"n_rows":148,"n_cols":15,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2013","QGC Other Rev December 2022","QGC Other Rev December 2023","QGC Other Rev December 2024",null,"QGC Other Rev December 2022",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,2462966.5288677001,2404392.7137369998,{"$f":"I15","v":2404392.7137369998},2404392.7137369998,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O14,FALSE)","v":2404392.7137369998},{"$f":"+M15-J15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,436800.83113230008,75744.176262999972,75744.176262999972,75744.176262999972,null,75744.176262999972,0,11]
[376,null,null,"Total",null,null,null,2899767.3599999994,2480136.89,2480136.89,2480136.89,null,2480136.89,0,12]
[377,null,null,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2164623.71,2730159.310788,{"$f":"I20","v":2730159.310788},2730159.310788,null,2730159.310788,0,15]
[380,null,null,"Wyoming",null,"G",null,93354.770000000019,91766.749212000039,91766.749212000039,91766.749212000039,null,91766.749212000039,0,16]
[381,null,null,"Total",null,null,null,2257978.4799999995,2821926.06,2821926.06,2821926.06,null,2821926.06,0,17]
[382,null,null,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,29253.269999999993,2865279.0647000005,{"$f":"I25-Q26","v":2865279.0647000005},{"$f":"I25","v":2865279.0647000005},null,2865279.0647000005,0,20]
[385,null,null,"Wyoming",null,"G",null,0,93867.935300000012,{"$f":"I26-Q27","v":93867.935300000012},{"$f":"I26","v":93867.935300000012},null,93867.935300000012,0,21]
[386,null,null,"Total",null,null,null,29253.269999999993,2959147,{"$f":"SUM(J25:J26)","v":2959147.0000000005},{"$f":"I27","v":2959147},null,2959147,0,22]
[387,null,null,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,14227.17,0,{"$f":"I30","v":0},0,null,0,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,14227.17,0,0,0,null,0,0,27]
[392,null,null,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,27718,0,{"$f":"I35","v":0},0,null,0,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,27718,0,0,0,null,0,0,32]
[397,null,null,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2303090,0,{"$f":"I40","v":0},0,null,0,0,35]
[400,null,null,"Wyoming",null,"G",null,12050,0,0,0,null,0,0,36]
[401,null,null,"Total",null,null,null,2315140,0,0,0,null,0,0,37]
[402,null,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,{"$f":"I45","v":0},0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O46,FALSE)","v":0},{"$f":"+M47-J47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,151720,0,{"$f":"I50","v":0},0,null,0,0,45]
[410,null,null,"Wyoming",null,"G",null,4300,0,0,0,null,0,0,46]
[411,null,null,"Total",null,null,null,156020,0,0,0,null,0,0,47]
[412,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,{"$f":"I55","v":0},0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,{"$f":"I60","v":0},0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,{"$f":"I65","v":0},0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,0,0,null,0,0,{"$f":"+O66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,{"$f":"I70","v":0},0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,{"$f":"I75","v":0},0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O78,FALSE)","v":0},{"$f":"+M79-J79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,{"$f":"I80","v":0},0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,{"$f":"I85","v":0},0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,21170.019999999997,270787.53999999998,{"$f":"I90","v":270787.53999999998},270787.53999999998,null,270787.53999999998,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,21170.019999999997,270787.53999999998,270787.53999999998,270787.53999999998,null,270787.53999999998,0,87]
[452,null,null,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,4167207.9569196999,12845640.512373999,{"$f":"I95","v":12845640.512373999},12845640.512373999,null,12845640.512373999,0,90]
[455,null,null,"Wyoming",null,"PT",null,630964.08308030001,440386.90762599965,440386.90762599965,440386.90762599965,null,440386.90762599965,0,91]
[456,null,null,"Total",null,null,null,4798172.040000001,13286027.42,13286027.42,13286027.42,null,13286027.42,0,92]
[457,null,null,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,{"$f":"I100","v":0},0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,879411.22842960001,3076745.2090760004,{"$f":"I105","v":3076745.2090760004},3076745.2090760004,null,3076745.2090760004,0,100]
[465,null,null,"Wyoming",null,"PT",null,145005.81157039999,100479.98092400003,100479.98092400003,100479.98092400003,null,100479.98092400003,0,101]
[466,null,null,"Total",null,null,null,1024417.0399999999,3177225.19,3177225.19,3177225.19,null,3177225.19,0,102]
[467,null,null,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,{"$f":"I110","v":0},0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O110,FALSE)","v":0},{"$f":"+M111-J111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-121918.8022533,1713372.1170259998,{"$f":"I115","v":1713372.1170259998},1713372.1170259998,null,1713372.1170259998,0,110]
[475,null,null,"Wyoming",null,"G",null,-69575.307746700011,58902.182974000127,58902.182974000127,58902.182974000127,null,58902.182974000127,0,111]
[476,null,null,"Total",null,null,null,-191494.11000000002,1772274.2999999998,1772274.2999999998,1772274.2999999998,null,1772274.2999999998,0,112]
[477,null,null,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,16912728.0885024,15025946.150343997,{"$f":"I120","v":15025946.150343997},15025946.150343997,null,15025946.150343997,0,115]
[480,null,null,"Wyoming",null,"PT",null,2113698.3214975996,494380.82965599978,494380.82965599978,494380.82965599978,null,494380.82965599978,0,116]
[481,null,null,"Total",null,null,null,19026426.41,15520326.98,15520326.98,15520326.98,null,15520326.98,0,117]
[482,null,null,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,577132.34085000004,3128544.9014999997,{"$f":"I125","v":3128544.9014999997},3128544.9014999997,null,3128544.9014999997,0,120]
[485,null,null,"Wyoming",null,"PT",null,18815.659150000007,103964.09849999996,103964.09849999996,103964.09849999996,null,103964.09849999996,0,121]
[486,null,null,"Total",null,null,null,595948,3232509,3232509,3232509,null,3232509,0,122]
[487,null,null,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,{"$f":"I130","v":0},0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,{"$f":"+O130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,null,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":24877527.3413161},38194641.604056999,{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":38194641.604056999},{"$f":"K15+K95+K100+K105+K110+K115+K120+K125","v":38194641.604056999},null,38194641.604056999,{"$f":"+M136-J136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4711802.17},5866225.915488001,{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":5866225.915488001},{"$f":"+K130+K90+K85+K80+K75+K70+K65+K60+K55+K50+K45+K40+K35+K30+K25+K20","v":5866225.915488001},null,5866225.915488001,{"$f":"+M137-J137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":29589329.511316098},44060867.519545004,{"$f":"J15+J20+J25+J30+J35+J40+J45+J50+J55+J60+J65+J70+J75+J80+J85+J90+J95+J100+J105+J110+J115+J120+J125+J130","v":44060867.519545004},{"$f":"K15+K20+K25+K30+K35+K40+K45+K50+K55+K60+K65+K70+K75+K80+K85+K90+K95+K100+K105+K110+K115+K120+K125+K130","v":44060867.519545004},null,44060867.519545004,{"$f":"+M138-J138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":3345284.7064306},1214955.9929689993,{"$f":"+J126+J121+J106+J96+J16","v":1214955.9929689993},{"$f":"+K126+K121+K106+K96+K16","v":1214955.9929689993},null,1214955.9929689993,{"$f":"+M140-J140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":40129.462253300007},244536.86748600018,{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":244536.86748600018},{"$f":"+K131+K116+K111+K101+K91+K86+K81+K66+K61+K56+K51+K46+K41+K36+K31+K26+K21","v":244536.86748600018},null,244536.86748600018,{"$f":"+M141-J141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":3385414.1686839},1459492.8604549994,{"$f":"J16+J21+J26+J31+J36+J41+J46+J51+J56+J61+J66+J71+J76+J81+J86+J91+J96+J101+J106+J111+J116+J121+J126+J131","v":1459492.8604549994},{"$f":"K16+K21+K26+K31+K36+K41+K46+K51+K56+K61+K66+K71+K76+K81+K86+K91+K96+K101+K106+K111+K116+K121+K126+K131","v":1459492.8604549994},null,1459492.8604549994,{"$f":"+M142-J142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":32974743.68},45520360.380000003,{"$f":"J17+J22+J27+J32+J37+J42+J47+J52+J57+J62+J67+J72+J77+J82+J87+J92+J97+J102+J107+J112+J117+J122+J127+J132","v":45520360.380000003},{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":45520360.380000003},null,45520360.380000003,{"$f":"+M144-J144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":4751931.6322533004},6110762.782974001,{"$f":"+J137+J141","v":6110762.782974001},{"$f":"+K137+K141","v":6110762.782974001},null,{"$f":"+M137+M141","v":6110762.782974001},{"$f":"+N137+N141","v":0},141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Bad Debt","index":43,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2023"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2023"}]
[null,null,"Utah Bad Debt 2022","Utah Bad Debt 2023","Utah Bad Debt 2024",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2023"},1,null,"2022-12-01",null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2022-12-31",null,"2023-12-31","2024-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":225347.99284015014},{"$f":"R44","v":354454.37090468558},{"$f":"S44","v":395622.49759630871},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":354454.37090468558},8,null,null,null,"Utah",{"$f":"+Q44","v":225347.99284015014},null,{"$f":"R44","v":354454.37090468558},{"$f":"S44","v":395622.49759630871}]
[null,"Wyoming",{"$f":"$Q$45","v":-73756.483134792099},{"$f":"R45","v":-73790.3020509833},{"$f":"S45","v":-73692.752114828952},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-73790.3020509833},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-73756.483134792099},null,{"$f":"R45","v":-73790.3020509833},{"$f":"S45","v":-73692.752114828952}]
[null,"Total",{"$f":"SUM(C12:C13)","v":151591.50970535804},{"$f":"SUM(D12:D13)","v":280664.06885370228},321929.74548147974,null,{"$f":"SUM(G12:G13)","v":280664.06885370228},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":151591.50970535804},null,{"$f":"SUM(O12:O13)","v":280664.06885370228},{"$f":"SUM(P12:P13)","v":321929.74548147974}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":2.1165001451361365E-3},{"$f":"$R$31","v":2.1165001451361365E-3},2.1165001451361365E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":2.1165001451361365E-3},{"$f":"+H16+1","v":13},null,"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2020,2021,2022,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,2926856.31,3156952.86,3944654.7700000037,{"$f":"AVERAGE(O22:Q22)","v":3342821.3133333344}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-1412100.84,-1576399.16,-1498079.8200000008,{"$f":"AVERAGE(O23:Q23)","v":-1495526.6066666667}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":-188387.96999999997},{"$f":"-EXPENSES!$K$279","v":-188387.96999999997},{"$f":"-EXPENSES!$K$279","v":-188387.96999999997},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-188387.96999999997},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":1514755.47},{"$f":"SUM(P22:P23)","v":1580553.7},{"$f":"SUM(Q22:Q23)","v":2446574.950000003},{"$f":"AVERAGE(O24:Q24)","v":1847294.7066666677}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":-188387.96999999997},{"$f":"SUM(D24:D25)","v":-188387.96999999997},-188387.96999999997,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-188387.96999999997},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,837382921.35000002,868628076.74000001,912407967.16999996,{"$f":"AVERAGE(O26:Q26)","v":872806321.75333345}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":1514755.47},{"$f":"P24","v":1580553.7},{"$f":"Q24","v":2446574.950000003},{"$f":"AVERAGE(O27:Q27)","v":1847294.7066666677}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":-1369185.2400000002},{"$f":"-EXPENSES!$K$284","v":-1369185.2400000002},{"$f":"-EXPENSES!$K$284","v":-1369185.2400000002},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-1369185.2400000002},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":1.808916125919983E-3},{"$f":"P27/P26","v":1.8195977568810447E-3},{"$f":"Q27/Q26","v":2.6814484726481536E-3},{"$f":"R27/R26","v":2.1165001451361365E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-1369185.2400000002},{"$f":"SUM(D29:D30)","v":-1369185.2400000002},-1369185.2400000002,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-1369185.2400000002},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":2.1165001451361365E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-1405981.7002946422},{"$f":"D31+D26+D14","v":-1276909.141146298},-1235643.4645185205,null,{"$f":"G31+G26+G14","v":-1276909.141146298},29,12,null,null,null,null,null,null,null,2022,2023,2024]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":448664492.191221},{"$f":"Revenue!I199+'ENERGY EFFICIENCY SERVICES ADJ'!T22","v":509664430.39638996},{"$f":"Revenue!N199+'ENERGY EFFICIENCY SERVICES ADJ'!Y22","v":529115469.31374151}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!F323","v":13498707.727879811},{"$f":"Revenue!I322","v":13482729.030090002},{"$f":"Revenue!N322","v":13528819.240090003}]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":2.1165001451361365E-3},{"$f":"R31","v":2.1165001451361365E-3},{"$f":"R31","v":2.1165001451361365E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":949598.46284015023},{"$f":"R34*R36","v":1078704.8409046857},{"$f":"S34*S36","v":1119872.9675963088}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":28570.016865207908},{"$f":"R35*R36","v":28536.197949016692},{"$f":"S35*S36","v":28633.747885171048}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT654","v":724250.47000000009},{"$f":"'PROJECTED EXPENSES'!AU654","v":724250.47000000009},{"$f":"'PROJECTED EXPENSES'!AV654","v":724250.47000000009}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT655","v":102326.5},{"$f":"'PROJECTED EXPENSES'!AU655","v":102326.5},{"$f":"'PROJECTED EXPENSES'!AV655","v":102326.5}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":826576.97000000009},{"$f":"SUM(R40:R41)","v":826576.97000000009},{"$f":"SUM(S40:S41)","v":826576.97000000009}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":225347.99284015014},354454.37090468558,395622.49759630871]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-73756.483134792099,-73790.3020509833,-73692.752114828952]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":151591.50970535804},{"$f":"SUM(R44:R45)","v":280664.06885370228},{"$f":"SUM(S44:S45)","v":321929.74548147974}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":44,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,26,9,28],[5,12,5,18],[6,12,6,18],[9,16,9,18],[9,21,9,23]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Dominion Energy"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,{"$f":"+'Control Panel'!B43","v":"AVG CAP STR 2023"},null,"Weighted",null,null,null,"2022-12-01"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"L24","v":0.46018981823754013},{"$f":"L30","v":4.0768061659133305E-2},{"$f":"+E7*D7","v":1.8761046884813386E-2}]
[null,null,"Short Term Debt",{"$f":"L25","v":0},{"$f":"L31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"L26","v":0.53981018176245987},{"$f":"L32","v":9.6000000000000002E-2},{"$f":"+E9*D9","v":5.1821777449196152E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.0582824334009531E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Line "]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.46018981823754013},null,{"$f":"SUM(F7:F8)","v":1.8761046884813386E-2},null,null,null,null,null,"No."]
[]
[]
[]
[null,{"$f":"+B2","v":"Dominion Energy"}]
[null,{"$f":"+B3","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,"BOOKED","BOOKED","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"Commission Order",null,"HOT"]
[null,"QGC Cost Of Capital Scenarios"]
[null,null,"YE CAP STR 2022","AVG CAP STR 2022","YE CAP STR 2023","AVG CAP STR 2023","YE CAP STR 2024","AVG CAP STR 2024",null,"ORDERED CAP STR 22-057-03",null,{"$f":"+'Control Panel'!F43","v":"AVG CAP STR 2023"},1]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,2]
[null,"Long Term Debt",{"$f":"C45/C64","v":0.45776800432282844},0.44595729104940035,0.46263621017116674,0.46018981823754013,0.46263621017116674,{"$f":"H45/H64","v":0.46263621017116674},null,0.49,null,{"$f":"HLOOKUP($L$22,CapStr,M24,FALSE)","v":0.46018981823754013},3]
[null,"Short Term Debt",0,0,0,0,0,0,null,0,null,{"$f":"HLOOKUP($L$22,CapStr,M25,FALSE)","v":0},4]
[null,"Common Equity",{"$f":"C61/C64","v":0.54223199567717151},0.5540427089505997,0.53736378982883326,0.53981018176245987,0.53736378982883326,{"$f":"H61/H64","v":0.53736378982883326},null,0.51,null,{"$f":"HLOOKUP($L$22,CapStr,M26,FALSE)","v":0.53981018176245987},5]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},1,{"$f":"SUM(F24:F26)","v":1},{"$f":"SUM(G24:G26)","v":1},1,null,1,null,1,6]
[null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,8]
[null,"Long Term Debt",{"$f":"C53","v":4.0777869940757966E-2},4.7463418202658376E-2,4.0758258094736627E-2,4.0768061659133305E-2,4.0758258094736627E-2,4.0758258094736627E-2,null,0.04,null,{"$f":"HLOOKUP($L$22,CapStr,M30,FALSE)","v":4.0768061659133305E-2},9]
[null,"Short Term Debt",0,0,0,0,0,0,null,0,null,{"$f":"HLOOKUP($L$22,CapStr,M31,FALSE)","v":0},10]
[null,"Common Equity",{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},{"$f":"'Control Panel'!$F$19","v":9.6000000000000002E-2},null,9.6000000000000002E-2,null,{"$f":"HLOOKUP($L$22,CapStr,M32,FALSE)","v":9.6000000000000002E-2},11]
[null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,{"$f":"C20","v":"BOOKED"},{"$f":"D20","v":"BOOKED"},"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,null,null,"HOT",15]
[null,null,{"$f":"C22","v":"YE CAP STR 2022"},{"$f":"D22","v":"AVG CAP STR 2022"},"YE CAP STR 2023","AVG CAP STR 2023","YE CAP STR 2024","AVG CAP STR 2024",null,null,null,{"$f":"+'Control Panel'!B43","v":"AVG CAP STR 2023"},16]
[null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,18]
["221","Bonds - Long Term",0,0,0,0,null,null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M40,FALSE)","v":0},19]
["224","Notes - Long Term",1250000000,1093750000,1253969043.3943172,{"$f":"(E41+C41)/2","v":1251984521.6971586},{"$f":"E41","v":1253969043.3943172},{"$f":"(G41+E41)/2","v":1253969043.3943172},null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M41,FALSE)","v":1251984521.6971586},20]
["189","Unamort Loss on Reacq Debt",-97838.89,-363129.10916666663,-1863269.8212738102,{"$f":"(E42+C42)/2","v":-980554.35563690506},{"$f":"E42","v":-1863269.8212738102},{"$f":"(G42+E42)/2","v":-1863269.8212738102},null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M42,FALSE)","v":-980554.35563690506},21]
["181","Unamortized Debt Expense",-5010740.5,-4707787.0662500001,-6615342.6030437481,-5813041.551521874,-6615342.6030437481,-6615342.6030437481,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M43,FALSE)","v":-5813041.551521874},22]
["231","Notes Paybles-Outside Companies",0,-20000000,null,0,0,0,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M44,FALSE)","v":0},23]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C44)","v":1244891420.6099999},{"$f":"SUM(D40:D44)","v":1068679083.8245833},{"$f":"SUM(E40:E44)","v":1245490430.9699996},{"$f":"SUM(F40:F44)","v":1245190925.79},{"$f":"SUM(G40:G44)","v":1245490430.9699996},1245490430.9699996,null,null,null,1245190925.79,24]
[null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,27]
["427","Interest - Long term Debt",49907500.079999998,49907500.079999998,{"$f":"C49","v":49907500.079999998},{"$f":"(E49+C49)/2","v":49907500.079999998},{"$f":"E49","v":49907500.079999998},{"$f":"(G49+E49)/2","v":49907500.079999998},null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M49,FALSE)","v":49907500.079999998},28]
["428","Amortization of Debt Discount & Expense",856520.36,815662.20000000007,{"$f":"C50","v":856520.36},856520.36,{"$f":"E50","v":856520.36},856520.36,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M50,FALSE)","v":856520.36},29]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C49:C50)","v":50764020.439999998},{"$f":"SUM(D49:D50)","v":50723162.280000001},{"$f":"SUM(E49:E50)","v":50764020.439999998},{"$f":"SUM(F49:F50)","v":50764020.439999998},{"$f":"+(H51+C51)/2","v":50764020.439999998},{"$f":"SUM(H49:H50)","v":50764020.439999998},null,null,null,{"$f":"SUM(L49:L50)","v":50764020.439999998},30]
[null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C51/C45","v":4.0777869940757966E-2},4.7463418202658376E-2,4.0758258094736627E-2,4.0768061659133305E-2,4.0758258094736627E-2,4.0758258094736627E-2,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M53,FALSE)","v":4.0768061659133305E-2},32]
[null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"COMMON EQUITY",null,null,null,null,null,null,null,null,null,null,35]
["201","Common Stock Issued",22974065,22974065,22974065,{"$f":"(E57+C57)/2","v":22974065},{"$f":"E57","v":22974065},{"$f":"(G57+E57)/2","v":22974065},null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M57,FALSE)","v":22974065},36]
["207","Premium on Common Stock",272445462.82999998,272445462.82999998,272445462.82999998,272445462.82999998,{"$f":"E58","v":272445462.82999998},272445462.82999998,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M58,FALSE)","v":272445462.82999998},37]
["216","Misc Paid In Capital",875913011.20000005,824848534.79041672,203257106.87,539585059.03500009,203257106.87,203257106.87,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M59,FALSE)","v":539585059.03500009},38]
["211","Unappropriated Ret. Earnings",303257106.87,207423773.53666663,947992353.73470163,625624730.30235076,947992353.73470163,947992353.73470163,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M60,FALSE)","v":625624730.30235076},39]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C57:C60)","v":1474589645.9000001},1327691836.1570833,1446668988.4347017,1460629317.1673508,1446668988.4347017,1446668988.4347017,null,null,null,{"$f":"SUM(L57:L60)","v":1460629317.1673508},40]
[null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"TOTAL CAPITAL",{"$f":"+C61+C45","v":2719481066.5100002},2396370919.9816666,2692159419.4047012,2705820242.9573507,2692159419.4047012,2692159419.4047012,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M64,FALSE)","v":2705820242.9573507},43]

{"sheet":"Utah Allocation","index":45,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR 2023"},null,null,null,null,null,null,null,null,"2022-12-01"]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1119+'ROR-Model'!I1130","v":74930143.431999996},{"$f":"'ROR-Model'!I1121+'ROR-Model'!I1132","v":3881151858.6166887},{"$f":"'ROR-Model'!I1120+'ROR-Model'!I1131","v":118230279.86037154},{"$f":"SUM(B10:E10)","v":4074312281.9090605}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72527226.388211414},{"$f":"$C10*E46","v":2402917.0437885784},{"$f":"SUM(D12:E12)","v":74930143.431999996}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":3953679085.0049},{"$f":"E10+E12","v":120633196.90416013},{"$f":"SUM(D15:E15)","v":4074312281.90906}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.97039176465687205},{"$f":"+E$15/$F$15","v":2.9608235343127953E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1072+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1095+'ROR-Model'!I1106+'ROR-Model'!I1133+'ROR-Model'!I1140+'ROR-Model'!I1147+'ROR-Model'!I1240","v":-99611950.130969942},{"$f":"'ROR-Model'!I1278","v":-41692637.903226547},{"$f":"'ROR-Model'!I1239+'ROR-Model'!I1132+'ROR-Model'!I1139+'ROR-Model'!I1146+'ROR-Model'!I1054+'ROR-Model'!I1059+'ROR-Model'!I1065+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1082+'ROR-Model'!I1088+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1105+'ROR-Model'!I1111+'ROR-Model'!I1121","v":3065080216.6590872},{"$f":"'ROR-Model'!I1238+'ROR-Model'!I1131+'ROR-Model'!I1138+'ROR-Model'!I1145+'ROR-Model'!I1053+'ROR-Model'!I1058+'ROR-Model'!I1064+'ROR-Model'!I1070+'ROR-Model'!I1076+'ROR-Model'!I1081+'ROR-Model'!I1087+'ROR-Model'!I1093+'ROR-Model'!I1099+'ROR-Model'!I1104+'ROR-Model'!I1110+'ROR-Model'!I1120","v":88618590.27698043},{"$f":"SUM(B25:E25)","v":3012394218.9018712}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-96662616.068504259},{"$f":"$B25*E$18","v":-2949334.0624656836},{"$f":"SUM(B27:E27)","v":-99611950.130969942}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-40355606.561372958},{"$f":"$C25*E$46","v":-1337031.3418535879},{"$f":"SUM(B29:E29)","v":-41692637.903226547}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":2928061994.0292101},{"$f":"SUM(E25:E30)","v":84332224.872661158},{"$f":"SUM(B32:E32)","v":3012394218.9018712}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.97200491743626993},{"$f":"+E$32/$F$32","v":2.7995082563730109E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"Revenue!F204+Revenue!F233","v":117286985.233},{"$f":"Revenue!F328+Revenue!F356","v":3885863.4180000001},{"$f":"SUM(D43:E43)","v":121172848.65099999}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96793123656610569},{"$f":"E$43/$F$43","v":3.2068763433894323E-2},{"$f":"SUM(D46:E46)","v":1}]

{"sheet":"ALLOCATIONS&PRETAX","index":46,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capital Structure"]
[null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,"12 Mos Dec-2022"]
[null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[1,null,null,null,"Actual",null,"Weighted"]
[{"$f":"+A6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
[{"$f":"+A7+1","v":3}]
[4,null,1,"Long Term Debt",{"$f":"'Capital Str'!L24","v":0.46018981823754013},{"$f":"'Capital Str'!L30","v":4.0768061659133305E-2},{"$f":"E9*F9","v":1.8761046884813386E-2}]
[5,null,2,"Common Equity",{"$f":"'Capital Str'!L26","v":0.53981018176245987},{"$f":"'Capital Str'!L32","v":9.6000000000000002E-2},{"$f":"E10*F10","v":5.1821777449196152E-2}]
[6,null,3,"Weighted Cost of Capital",{"$f":"SUM(E9:E10)","v":1},null,{"$f":"SUM(G9:G10)","v":7.0582824334009531E-2}]
[7]
[8]
[9,null,null,"PRE TAX RATE OF RETURN"]
[10,null,null,null,null,null,"Weighted"]
[11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[12]
[13]
[14]
[15]
[16]
[17]
[18,null,4,"Common Equity",null,null,{"$f":"+G10","v":5.1821777449196152E-2}]
[19]
[20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L14","v":0.24653611211615001}]
[21]
[22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"G23/(1-G25)","v":6.8778050657133452E-2}]
[]
[null,null,7,"Long Term Debt",null,null,{"$f":"+G9","v":1.8761046884813386E-2}]
[]
[null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"G29+G27","v":8.7539097541946831E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Capital Str'!L37","v":"AVG CAP STR 2023"}]
[null,null,null,"LONG-TERM DEBT"]
[null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!L40","v":0}]
[null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!L42","v":-980554.35563690506}]
[null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!L43","v":-5813041.551521874}]
[null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!L45","v":1245190925.79}]
[]
[]
[null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!L49","v":49907500.079999998}]
[null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!L50","v":856520.36}]
[null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!L51","v":50764020.439999998}]
[]
[null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!L53","v":4.0768061659133305E-2}]
[]
[]
[null,null,null,"COMMON EQUITY"]
[null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!L57","v":22974065}]
[null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!L58","v":272445462.82999998}]
[null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!L60","v":625624730.30235076}]
[null,null,null,"Misc Paid In Capital",null,null,{"$f":"'Capital Str'!E59","v":203257106.87}]
[null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"SUM(G53:G56)","v":1124301365.0023508}]
[]
[]
[null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!L64","v":2705820242.9573507}]

{"sheet":"OYF Savings","index":47,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"Own Your Future Savings"]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,"Anticipated 2020 Savings",null,null,null,-1100000]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,"Anticipated 2021 Savings",null,null,null,-1100000]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"P9","v":-1100000},null,{"$f":"SUM(E838:E838)","v":-1100000}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":-1100000},null,{"$f":"SUM(E840:E840)","v":-1100000}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-1100000},null,{"$f":"SUM(E886:E886)","v":-1100000}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-1100000},null,{"$f":"SUM(E889:E889)","v":-1100000}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-1100000},null,{"$f":"SUM(E892:E892)","v":-1100000}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":271189.72332776501}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-1100000},null,{"$f":"SUM(E939:E939)","v":-1100000}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,0,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-1100000},null,-1100000]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-1100000},null,-1100000]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-3013.6986301369861},null,{"$f":"SUM(E1232:E1232)","v":-3013.6986301369861}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-25164.383561643834},null,{"$f":"SUM(E1237:E1237)","v":-25164.383561643834}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-25164.383561643834}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-25164.383561643834},null,{"$f":"G1214+G1237","v":-25164.383561643834}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-25164.383561643834},null,{"$f":"SUM(E1247:E1247)","v":-25164.383561643834}]

{"sheet":"RNGT -NGV Volume","index":48,"n_rows":1255,"n_cols":21,"rows_kept":1255,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"D",null,"E"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B+C+D)"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,"Throughput (Dth)",null,"First 270,000 Dth ($6.65602/Dth)",null,"Additional Dth ($1.13152/Dth)",null,"Annual Admin Fee",null,"Total Bill"]
[null,null,null,null,null,null,null,null,null,null,null,1,50000,null,{"$f":"M4*6.65602","v":332801},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O4+Q4+S4","v":432653}]
[null,null,null,null,null,null,null,null,null,null,null,2,100000,null,{"$f":"M5*6.65602","v":665602},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O5+Q5+S5","v":765454}]
[null,null,null,null,null,null,null,null,null,null,null,3,150000,null,{"$f":"M6*6.65602","v":998403},null,0,null,99852,null,1098255]
[null,null,null,null,null,null,null,null,null,null,null,4,200000,null,1331204,null,0,null,99852,null,1431056]
[null,null,null,null,null,null,null,null,null,null,null,5,250000,null,1664005,null,0,null,99852,null,1763857]
[null,null,null,null,null,null,null,null,null,null,null,6,300000,null,{"$f":"270000*6.65602","v":1797125.4},null,{"$f":"(M9-270000)*1.13152","v":33945.600000000006},null,99852,null,1930923]
[null,null,null,null,null,null,null,null,null,null,null,7,350000,null,1797125.4,null,{"$f":"(M10-270000)*1.13152","v":90521.600000000006},null,99852,null,1987499]
[null,null,null,null,null,null,null,null,null,null,null,8,400000,null,1797125.4,null,147097.60000000001,null,99852,null,2044075]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth",90000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"O14*6.65602","v":599041.79999999993}]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E24:E24)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E26:E26)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E28:E28)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E24:E28)","v":0},null,{"$f":"SUM(E29:E29)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E31:E31)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E33:E33)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E35:E35)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E37:E37)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E33:E37)","v":0},null,{"$f":"SUM(E38:E38)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E40:E40)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E42:E42)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E44:E44)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E46:E46)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E42:E46)","v":0},null,{"$f":"SUM(E47:E47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E49:E49)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E51:E51)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E58:E58)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E60:E60)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E62:E62)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E64:E64)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E60:E64)","v":0},null,{"$f":"SUM(G60:G64)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E67:E67)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"O15","v":599041.79999999993},null,{"$f":"SUM(E69:E69)","v":599041.79999999993}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E71:E71)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E73:E73)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E69:E73)","v":599041.79999999993},null,{"$f":"SUM(G69:G73)","v":599041.79999999993}]
[]
[null,null,"Total Dth",null,{"$f":"O14","v":90000},null,{"$f":"SUM(E76:E76)","v":90000}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E78:E78)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E80:E80)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E82:E82)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E78:E82)","v":0},null,{"$f":"SUM(G78:G82)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E85:E85)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E87:E87)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E89:E89)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E91:E91)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E87:E91)","v":0},null,{"$f":"SUM(G87:G91)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E94:E94)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E96:E96)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E98:E98)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E100:E100)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E96:E100)","v":0},null,{"$f":"SUM(G96:G100)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E103:E103)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E105:E105)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E107:E107)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E109:E109)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E105:E109)","v":0},null,{"$f":"SUM(G105:G109)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E112:E112)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E114:E114)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E116:E116)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E114:E118)","v":0},null,{"$f":"SUM(G114:G118)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E121:E121)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E123:E123)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E125:E125)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E127:E127)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E123:E127)","v":0},null,{"$f":"SUM(G123:G127)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E130:E130)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E132:E132)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E134:E134)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E136:E136)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E132:E136)","v":0},null,{"$f":"SUM(G132:G136)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E139:E139)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E141:E141)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E143:E143)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E145:E145)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E141:E145)","v":0},null,{"$f":"SUM(G141:G145)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E148:E148)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E150:E150)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E152:E152)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E154:E154)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E150:E154)","v":0},null,{"$f":"SUM(G150:G154)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E157:E157)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E159:E159)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E161:E161)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E163:E163)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E159:E163)","v":0},null,{"$f":"SUM(G159:G163)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E166:E166)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E168:E168)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E170:E170)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E172:E172)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E168:E172)","v":0},null,{"$f":"SUM(G168:G172)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E175:E175)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E177:E177)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E179:E179)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E181:E181)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E177:E181)","v":0},null,{"$f":"SUM(G177:G181)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E184:E184)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E186:E186)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E188:E188)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E190:E190)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E186:E190)","v":0},null,{"$f":"SUM(G186:G190)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E193:E193)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E195:E195)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E199:E199)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E195:E199)","v":0},null,{"$f":"SUM(G195:G199)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E202:E202)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E204:E204)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E205:E205)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E24+E42+E51+E60+E69+E78+E87+E96+E105+E114+E123+E132+E141+E150+E159+E168+E177+E186+E195+E33+E204+E205","v":599041.79999999993},null,{"$f":"+G24+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G33+G204+G205","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E26+E44+E53+E62+E70+E71+E80+E89+E98+E107+E116+E125+E134+E143+E152+E161+E170+E179+E188+E197+E35","v":0},null,{"$f":"+G26+G44+G53+G62+G70+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188+G197+G35","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E28+E46+E55+E64+E72+E73+E82+E91+E100+E109+E118+E127+E136+E145+E154+E163+E172+E181+E190+E199+E37","v":0},null,{"$f":"+G28+G46+G55+G64+G72+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190+G199+G37","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E29+E47+E56+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E200+E38+E204+E205","v":599041.79999999993},null,{"$f":"+G29+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G200+G38+G204+G205","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E202+E40","v":90000},null,{"$f":"G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G202","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*E139+E148+E157+E166+E175+E184+E193+E130","v":0},null,{"$f":"G139+G148+G157+G166+G175+G184+G193+G130","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E130+E139+E148+E157+E166+E175+E184+E193+E202+E40","v":90000},null,{"$f":"+G31+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G202+G40","v":90000}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E218:E218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E220:E220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E222:E222)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E218:E222)","v":0},null,{"$f":"SUM(G218:G222)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E225:E225)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E227:E227)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E229:E229)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E231:E231)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E227:E231)","v":0},null,{"$f":"SUM(G227:G231)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E234:E234)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E218+E227","v":0},null,{"$f":"+G218+G227","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E220+E229","v":0},null,{"$f":"+G220+G229","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E222+E231","v":0},null,{"$f":"+G222+G231","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E223+E232","v":0},null,{"$f":"+G223+G232","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E225+E234","v":0},null,{"$f":"G225+G234","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E225+E234","v":0},null,{"$f":"+G225+G234","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E247:E247)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E249:E249)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E251:E251)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E247:E251)","v":0},null,{"$f":"SUM(G247:G251)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E254:E254)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E256:E256)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E258:E258)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E260:E260)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E256:E260)","v":0},null,{"$f":"SUM(G256:G260)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E263:E263)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E265:E265)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E267:E267)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E269:E269)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E265:E269)","v":0},null,{"$f":"SUM(G265:G269)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E272:E272)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E274:E274)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E276:E276)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E278:E278)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E274:E278)","v":0},null,{"$f":"SUM(G274:G278)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E281:E281)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E283:E283)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E285:E285)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E287:E287)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E283:E287)","v":0},null,{"$f":"SUM(G283:G287)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E290:E290)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E292:E292)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E294:E294)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E296:E296)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E292:E296)","v":0},null,{"$f":"SUM(G292:G296)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E299:E299)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E301:E301)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E303:E303)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E305:E305)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E301:E305)","v":0},null,{"$f":"SUM(G301:G305)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E308:E308)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E310:E310)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E312:E312)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E314:E314)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E310:E314)","v":0},null,{"$f":"SUM(G310:G314)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E317:E317)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E319:E319)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E323:E323)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E319:E323)","v":0},null,{"$f":"SUM(G319:G323)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E326:E326)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E328:E328)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E329:E329)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E247+E256+E265+E274+E283+E328+E329)","v":0},null,{"$f":"+G247+G256+G265+G274+G283+G328+G329","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E285+E294)","v":0},null,{"$f":"+G285+G294","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E292+E301+E310+E319)","v":0},null,{"$f":"+G292+G301+G310+G319","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E251+E260+E269+E278+E287+E296+E305+E314+E323)","v":0},null,{"$f":"+G251+G260+G269+G278+G287+G296+G305+G314+G323","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E252+E261+E270+E279+E288+E297+E306+E315+E324+E328+E329","v":0},null,{"$f":"G1*+G252+G261+G270+G279+G288+G297+G306+G315+G324+G328+G329","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E254+E263+E272+E281+E290+E299)","v":0},null,{"$f":"G254+G263+G272+G281+G290+G299","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E317+E326+E308)","v":0},null,{"$f":"G317+G326+G308","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E254+E263+E272+E281+E290+E299+E308+E317+E326","v":0},null,{"$f":"+G254+G263+G272+G281+G290+G299+G308+G317+G326","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E342:E342)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E344:E344)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E346:E346)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E342:E346)","v":0},null,{"$f":"SUM(G342:G346)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E349:E349)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E351:E351)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E353:E353)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E355:E355)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E351:E355)","v":0},null,{"$f":"SUM(G351:G355)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E358:E358)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E342+E351","v":0},null,{"$f":"+G342+G351","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E345+E354","v":0},null,{"$f":"+G345+G354","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E347+E356","v":0},null,{"$f":"G347+G356","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E349","v":0},null,{"$f":"G349","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E358","v":0},null,{"$f":"G358","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E349+E358","v":0},null,{"$f":"G349+G358","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E208+E237+E331+E361)","v":0},null,{"$f":"(G208+G237+G331+G361)","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E209+E238+E332)","v":0},null,{"$f":"(G209+G238+G332)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E333)","v":0},null,{"$f":"(G333)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E210+E239+E334+E362)","v":0},null,{"$f":"(G210+G239+G334+G362)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E211+E240+E335+E363)","v":0},null,{"$f":"(G211+G240+G335+G363)","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E213+E242+E337+E365)","v":0},null,{"$f":"(G213+G242+G337+G365)","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E214+E243+E338+E366)","v":0},null,{"$f":"(G214+G243+G338+G366)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E215+E244+E339+E367)","v":0},null,{"$f":"(G215+G244+G339+G367)","v":90000}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E388:E388)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E389:E389)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E388:E389)","v":0},null,{"$f":"SUM(G388:G389)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E393:E393)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E394:E394)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E393:E394)","v":0},null,{"$f":"SUM(G393:G394)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E398:E398)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E399:E399)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E398:E399)","v":0},null,{"$f":"SUM(G398:G399)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E403:E403)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E404:E404)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E403:E404)","v":0},null,{"$f":"SUM(G403:G404)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E408:E408)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E409:E409)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E408:E409)","v":0},null,{"$f":"SUM(G408:G409)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E413:E413)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E414:E414)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E413:E414)","v":0},null,{"$f":"SUM(G413:G414)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E418:E418)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E419:E419)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E418:E419)","v":0},null,{"$f":"SUM(G418:G419)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E423:E423)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E424:E424)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E423:E424)","v":0},null,{"$f":"SUM(G423:G424)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E428:E428)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E429:E429)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E428:E429)","v":0},null,{"$f":"SUM(G428:G429)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E433:E433)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E434:E434)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E433:E434)","v":0},null,{"$f":"SUM(G433:G434)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E438:E438)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E439:E439)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E438:E439)","v":0},null,{"$f":"SUM(G438:G439)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E443:E443)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E444:E444)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E443:E444)","v":0},null,{"$f":"SUM(G443:G444)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E448:E448)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E449:E449)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E448:E449)","v":0},null,{"$f":"SUM(G448:G449)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E453:E453)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E454:E454)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E453:E454)","v":0},null,{"$f":"SUM(G453:G454)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E458:E458)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E459:E459)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E458:E459)","v":0},null,{"$f":"SUM(G458:G459)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E463:E463)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E464:E464)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E463:E464)","v":0},null,{"$f":"SUM(G463:G464)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E468:E468)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E469:E469)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E468:E469)","v":0},null,{"$f":"SUM(G468:G469)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E473:E473)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E474:E474)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E473:E474)","v":0},null,{"$f":"SUM(G473:G474)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E478:E478)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E479:E479)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E478:E479)","v":0},null,{"$f":"SUM(G478:G479)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E483:E483)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E484:E484)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E483:E484)","v":0},null,{"$f":"SUM(G483:G484)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E488:E488)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E489:E489)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E488:E489)","v":0},null,{"$f":"SUM(G488:G489)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E493:E493)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E494:E494)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E493:E494)","v":0},null,{"$f":"SUM(G493:G494)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E498:E498)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E499:E499)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E498:E499)","v":0},null,{"$f":"SUM(G498:G499)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E503:E503)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E504:E504)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E503:E504)","v":0},null,{"$f":"SUM(G503:G504)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E388+E468+E473+E478+E483+E488+E493+E498","v":0},null,{"$f":"G388+G468+G473+G478+G483+G488+G493+G498","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E503","v":0},null,{"$f":"G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G503","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E388+E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E468+E473+E478+E483+E488+E493+E498+E503","v":0},null,{"$f":"G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G468+G473+G478+G483+G488+G493+G498+G503","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E494+E499","v":0},null,{"$f":"G494+G499","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G504","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E494+E499+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G494+G499+G504","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495+E500+E505","v":0},null,{"$f":"G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495+G500+G505","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E376+E517","v":0},null,{"$f":"SUM(E520:E520)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E529:E529)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E530:E530)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E529:E530)","v":0},null,{"$f":"SUM(G529:G530)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E534:E534)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E535:E535)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E534:E535)","v":0},null,{"$f":"SUM(G534:G535)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E539:E539)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E540:E540)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E539:E540)","v":0},null,{"$f":"SUM(G539:G540)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E544:E544)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E545:E545)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E544:E545)","v":0},null,{"$f":"SUM(G544:G545)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E549:E549)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E550:E550)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E549:E550)","v":0},null,{"$f":"SUM(G549:G550)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E554:E554)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E555:E555)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E554:E555)","v":0},null,{"$f":"SUM(G554:G555)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E559:E559)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E560:E560)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E559:E560)","v":0},null,{"$f":"SUM(G559:G560)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E564:E564)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E565:E565)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E564:E565)","v":0},null,{"$f":"SUM(G564:G565)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E569:E569)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E570:E570)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E569:E570)","v":0},null,{"$f":"SUM(G569:G570)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E574:E574)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E575:E575)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E574:E575)","v":0},null,{"$f":"SUM(G574:G575)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E579:E579)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E580:E580)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E579:E580)","v":0},null,{"$f":"SUM(G579:G580)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E584:E584)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E585:E585)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E584:E585)","v":0},null,{"$f":"SUM(G584:G585)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E589:E589)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E590:E590)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E589:E590)","v":0},null,{"$f":"SUM(G589:G590)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E594:E594)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E595:E595)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E594:E595)","v":0},null,{"$f":"SUM(G594:G595)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E599:E599)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E600:E600)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E599:E600)","v":0},null,{"$f":"SUM(G599:G600)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E604:E604)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E605:E605)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E604:E605)","v":0},null,{"$f":"SUM(G604:G605)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E609:E609)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E610:E610)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E609:E610)","v":0},null,{"$f":"SUM(G609:G610)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E614:E614)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E615:E615)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E614:E615)","v":0},null,{"$f":"SUM(G614:G615)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E619:E619)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E620:E620)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E619:E620)","v":0},null,{"$f":"SUM(G619:G620)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E624:E624)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E625:E625)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E624:E625)","v":0},null,{"$f":"SUM(G624:G625)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E629:E629)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E630:E630)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E629:E630)","v":0},null,{"$f":"SUM(G629:G630)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E634:E634)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E635:E635)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E634:E635)","v":0},null,{"$f":"SUM(G634:G635)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E544+E619+E636","v":0},null,{"$f":"G544+G619+G636","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E529+E534+E539+E549+E554+E559+E564+E569+E574+E579+E584+E589+E594+E599+E604+E609+E614+E624+E629","v":0},null,{"$f":"G529+G534+G539+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G624+G629","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E545+E620","v":0},null,{"$f":"G545+G620","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E530+E535+E540+E550+E555+E560+E565+E570+E575+E580+E585+E590+E595+E600+E605+E610+E615+E625+E630","v":0},null,{"$f":"G530+G535+G540+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G610+G615+G625+G630","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E209+E210+E238+E239+E509)-E640","v":0},null,{"$f":"+(G209+G210+G238+G239+G509)-G640","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E332+E334+E362+E513)-E642","v":0},null,{"$f":"+(G332+G334+G362+G513)-G642-G641","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E531+E536+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E611+E616+E621+E626+E631+E643+E644","v":0},null,{"$f":"G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616+G621+G626+G631+G643+G644","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E662:E662)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E663:E663)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E662:E663)","v":0},null,{"$f":"SUM(G662:G663)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E667:E667)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E668:E668)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E667:E668)","v":0},null,{"$f":"SUM(G667:G668)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E672:E672)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E673:E673)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E672:E673)","v":0},null,{"$f":"SUM(G672:G673)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E677:E677)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E678:E678)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E677:E678)","v":0},null,{"$f":"SUM(G677:G678)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E682:E682)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E683:E683)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E682:E683)","v":0},null,{"$f":"SUM(G682:G683)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E687:E687)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E688:E688)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E687:E688)","v":0},null,{"$f":"SUM(G687:G688)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E692:E692)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E693:E693)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E692:E693)","v":0},null,{"$f":"SUM(G692:G693)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E697:E697)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E698:E698)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E697:E698)","v":0},null,{"$f":"SUM(G697:G698)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"O16","v":0},null,{"$f":"SUM(E702:E702)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E703:E703)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E702:E703)","v":0},null,{"$f":"SUM(G702:G703)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E707:E707)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E708:E708)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E707:E708)","v":0},null,{"$f":"SUM(G707:G708)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E712:E712)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E713:E713)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E712:E713)","v":0},null,{"$f":"SUM(G712:G713)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E717:E717)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E718:E718)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E717:E718)","v":0},null,{"$f":"SUM(G717:G718)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E722:E722)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E723:E723)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E722:E723)","v":0},null,{"$f":"SUM(G722:G723)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E727:E727)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E728:E728)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E727:E728)","v":0},null,{"$f":"SUM(G727:G728)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E732:E732)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E733:E733)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E732:E733)","v":0},null,{"$f":"SUM(G732:G733)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E737:E737)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E738:E738)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E737:E738)","v":0},null,{"$f":"SUM(G737:G738)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E742:E742)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E743:E743)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E742:E743)","v":0},null,{"$f":"SUM(G742:G743)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E747:E747)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E748:E748)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E747:E748)","v":0},null,{"$f":"SUM(G747:G748)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E752:E752)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E753:E753)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E752:E753)","v":0},null,{"$f":"SUM(G752:G753)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E662+E667+E672+E677+E682+E687+E692+E697+E702+E707+E712+E717+E722+E727+E732+E737+E742+E747+E752","v":0},null,{"$f":"G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747+G752","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744+E749+E754","v":0},null,{"$f":"G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744+G749+G754","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E765:E765)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E766:E766)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E765:E766)","v":0},null,{"$f":"SUM(G765:G766)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E770:E770)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E771:E771)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E770:E771)","v":0},null,{"$f":"SUM(G770:G771)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E775:E775)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E776:E776)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E775:E776)","v":0},null,{"$f":"SUM(G775:G776)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E780:E780)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E781:E781)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E780:E781)","v":0},null,{"$f":"SUM(G780:G781)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E785:E785)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E786:E786)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E785:E786)","v":0},null,{"$f":"SUM(G785:G786)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E790:E790)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E791:E791)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E790:E791)","v":0},null,{"$f":"SUM(G790:G791)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E795:E795)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E796:E796)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E795:E796)","v":0},null,{"$f":"SUM(G795:G796)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E800:E800)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E801:E801)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E800:E801)","v":0},null,{"$f":"SUM(G800:G801)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E805:E805)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E806:E806)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E805:E806)","v":0},null,{"$f":"SUM(G805:G806)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E765+E770+E775+E780+E785+E790+E805+E800+E795","v":0},null,{"$f":"G765+G770+G775+G780+G785+G790+G805+G795+G800","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E766+E771+E776+E781+E786+E791+E806","v":0},null,{"$f":"G766+G771+G776+G781+G786+G791+G806","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E767+E772+E777+E782+E802+E797+E792+E807+E787","v":0},null,{"$f":"G767+G772+G777+G782+G787+G792+G807+G797+G802","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E818:E818)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E819:E819)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E818:E819)","v":0},null,{"$f":"SUM(G818:G819)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E823:E823)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E824:E824)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E823:E824)","v":0},null,{"$f":"SUM(G823:G824)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E828:E828)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E829:E829)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E828:E829)","v":0},null,{"$f":"SUM(G828:G829)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E833:E833)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E834:E834)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E833:E834)","v":0},null,{"$f":"SUM(G833:G834)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E818+E823+E828+E833","v":0},null,{"$f":"G818+G823+G828+G833","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G819+G824+G829+G834","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E820+E825+E830+E835","v":0},null,{"$f":"SUM(E841:E841)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E886:E886)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E887:E887)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E886:E887)","v":0},null,{"$f":"SUM(E888:E888)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E890:E890)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E891:E891)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E890:E891)","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E846+E850+E854+E858+E862+E866+E870+E874+E878+E882+E886+E890","v":0},null,{"$f":"SUM(E894:E894)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E895:E895)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E894+E895)=E892+E888+E884+E880+E876+E872+E868+E864+E860+E856+E852+E848,E894+E895,\"ERROR\")","v":0},null,{"$f":"SUM(E897:E897)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E657+E760+E813+E841+E897","v":0},null,{"$f":"SUM(E900:E900)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E911:E911)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E908:E911)","v":0},null,{"$f":"SUM(G908:G911)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E915:E915)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E916:E916)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E915:E918)","v":0},null,{"$f":"SUM(G915:G918)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E912+E919","v":0},null,{"$f":"SUM(E921:E921)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E926:E926)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E928:E928)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E925:E928)","v":0},null,{"$f":"SUM(G925:G928)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G520)-(G647+G900+G921+G929-G933))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E933:E933)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E935:E935)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E937:E937)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E939:E939)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E929+E931+E933+E935+E937+E939","v":0},null,{"$f":"SUM(E941:E941)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E921+E941","v":0},null,{"$f":"SUM(E944:E944)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E647+E900+E944","v":0},null,{"$f":"SUM(E947:E947)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E958:E958)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E959:E959)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E958:E959)","v":0},null,{"$f":"SUM(E961:E961)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E964:E964)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E964:E970)","v":0},null,{"$f":"+G1099","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E976:E976)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E977:E977)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E976:E977)","v":0},null,{"$f":"SUM(E978:E978)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E981:E981)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E982:E982)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E981:E982)","v":0},null,{"$f":"SUM(E983:E983)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E986:E986)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E990:E992)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E993,E989)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E997:E997)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E998:E998)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E997:E998)","v":0},null,{"$f":"SUM(E999:E999)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1002:E1002)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1003:E1003)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1002:E1003)","v":0},null,{"$f":"SUM(E1004:E1004)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1007:E1007)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1008:E1008)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1007:E1008)","v":0},null,{"$f":"SUM(E1009:E1009)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1012:E1012)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1013:E1013)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1012:E1013)","v":0},null,{"$f":"SUM(E1014:E1014)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1017:E1017)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1018:E1018)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1017:E1018)","v":0},null,{"$f":"SUM(E1019:E1019)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1022:E1022)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1023:E1023)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1022:E1023)","v":0},null,{"$f":"SUM(E1024:E1024)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1029+E1024+E1019+E1014+E1009+E1004+E999+E994+E983+E978","v":0},null,{"$f":"+G1029+G1024+G1019+G1014+G1009+G1004+G999+G994+G983+G978","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1035:E1035)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1036:E1036)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1035:E1036)","v":0},null,{"$f":"SUM(E1037:E1037)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1041:E1041)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1042:E1042)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1040:E1042)","v":0},null,{"$f":"SUM(E1043:E1043)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1047:E1047)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1048:E1048)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1046:E1048)","v":0},null,{"$f":"SUM(E1049:E1049)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1052:E1052)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1053:E1053)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1054:E1054)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1052:E1054)","v":0},null,{"$f":"SUM(E1055:E1055)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1058:E1058)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1059:E1059)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1058:E1059)","v":0},null,{"$f":"SUM(E1060:E1060)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1064:E1064)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1065:E1065)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1063:E1065)","v":0},null,{"$f":"SUM(E1066:E1066)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1070:E1070)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1071:E1071)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1069:E1071)","v":0},null,{"$f":"SUM(E1072:E1072)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1075:E1075)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1076:E1076)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1077:E1077)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1075:E1077)","v":0},null,{"$f":"SUM(E1078:E1078)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1082:E1082)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1081:E1082)","v":0},null,{"$f":"SUM(E1083:E1083)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1087:E1087)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1086:E1088)","v":0},null,{"$f":"SUM(E1089:E1089)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1092:E1093)","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1089+E1083+E1078+E1072+E1066+E1060+E1055+E1049+E1043+E1037+E1094)","v":0},null,{"$f":"SUM(E1096:E1096)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E972","v":0},null,{"$f":"SUM(E1099:E1099)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E958+E976+E981+E989+E997+E1002+E1007+E1012+E1017+E1022+E1027)","v":0},null,{"$f":"SUM(E1100:E1100)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E959+E977+E982+E993+E998+E1003+E1008+E1013+E1018+E1023+E1028)","v":0},null,{"$f":"SUM(E1101:E1101)","v":0}]
[null,null,"General",null,{"$f":"+E1096","v":0},null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1099:E1102)","v":0},null,{"$f":"SUM(G1099:G1102)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1106:E1106)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1106)","v":0},null,{"$f":"SUM(G1106)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1113:E1113)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1110:E1113)","v":0},null,{"$f":"SUM(G1110:G1113)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1120:E1120)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1117:E1120)","v":0},null,{"$f":"SUM(G1117:G1120)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1127:E1127)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1124:E1127)","v":0},null,{"$f":"SUM(G1124:G1127)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1099+E1110+E1117+E1124","v":0},null,{"$f":"G1099+G1110+G1117+G1124","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1100+E1111+E1118+E1125","v":0},null,{"$f":"G1100+G1111+G1118+G1125","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1101+E1106+E1112+E1119+E1126","v":0},null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":0}]
[null,"General",null,null,{"$f":"E1102+E1113+E1120+E1127","v":0},null,{"$f":"G1102+G1113+G1120+G1127","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1103+E1107+E1114+E1121+E1128","v":0},null,{"$f":"G1103+G1107+G1114+G1121+G1128","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1144:E1145)","v":0},null,{"$f":"SUM(G1144:G1145)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149)","v":0},null,{"$f":"SUM(G1149)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1153:E1153)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1153)","v":0},null,{"$f":"SUM(G1153)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1160:E1160)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1157:E1160)","v":0},null,{"$f":"SUM(G1157:G1160)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1167:E1167)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1164:E1167)","v":0},null,{"$f":"SUM(G1164:G1167)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1172:E1172)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1171:E1172)","v":0},null,{"$f":"SUM(G1171:G1172)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1176:E1177)","v":0},null,{"$f":"SUM(G1176:G1177)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1181:E1181)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1181)","v":0},null,{"$f":"SUM(G1181)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1188:E1188)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1185:E1188)","v":0},null,{"$f":"SUM(G1185:G1188)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1195:E1195)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1192:E1195)","v":0},null,{"$f":"SUM(G1192:G1195)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1202:E1202)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1199:E1202)","v":0},null,{"$f":"SUM(G1199:G1202)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1206:E1206)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1206)","v":0},null,{"$f":"SUM(G1206)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1149+E1157+E1164+E1185+E1192+E1199","v":0},null,{"$f":"G1149+G1157+G1164+G1185+G1192+G1199","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1145+E1159+E1166+E1172+E1187+E1194+E1201+E1177","v":0},null,{"$f":"G1145+G1159+G1166+G1172+G1187+G1194+G1201+G1177","v":0}]
[null,"General",null,null,{"$f":"E1153+E1160+E1167+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"G1153+G1160+G1167+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1146+E1150+E1154+E1161+E1168+E1173+E1178+E1182+E1189+E1196+E1203+E1207","v":0},null,{"$f":"+G1146+G1150+G1154+G1161+G1168+G1173+G1178+G1182+G1189+G1196+G1203+G1207","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1132+E1210","v":0},null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[null,"General",null,null,0,null,{"$f":"G1135+G1213","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1138+E1216","v":0},null,{"$f":"G1138+G1216","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E647","v":0},null,{"$f":"SUM(E1230:E1230)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E900","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E929","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E931+E933+E935","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1230:E1236)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1238/365","v":0},null,{"$f":"SUM(E1240:E1240)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1240*E1242","v":0},null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"G1242*G1240","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1219","v":0},null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1251:E1251)","v":0}]
[null,"General",null,null,{"$f":"E1222+E1245","v":0},null,{"$f":"G1222+G1245","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1254:E1254)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1225+E1245","v":0},null,{"$f":"SUM(E1255:E1255)","v":0}]

{"sheet":"Pension","index":49,"n_rows":1247,"n_cols":26,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,"HOT",null,null,null,null,null,null,2020]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022",null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,"Pension 2022","Pension 2023","Pension 2024",null,{"$f":"+'Control Panel'!F40","v":"Pension 2023"},1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,2,null,null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,null,null,null,null,null,null,null,"2022-12-01",null,null,null,null,null,null,null,null,3,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D28","v":-44252448.700000003},{"$f":"Y5/$Y$18","v":0.12386684280750963}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D29","v":-8486889.9900000002},{"$f":"Y6/$Y$18","v":2.375561803240861E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D30","v":-257559818.18000001},{"$f":"Y7/$Y$18","v":0.7209346024739377}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D31","v":19906632.43},{"$f":"Y8/$Y$18","v":-5.5720571007264581E-2}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D32","v":-290392524.44}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C",null,"D",9,null,null,2821,"Accum Deferred Income Taxes - State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D35","v":-700755.31},{"$f":"Y12/$Y$18","v":1.9614812373150705E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D36","v":0},{"$f":"Y13/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D37","v":-64071192.340000004},{"$f":"Y14/$Y$18","v":0.17934140467278809}]
["Utah",null,null,null,null,null,null,null,null,null,null,1,"282 ADIT",42576806.288911998,{"$f":"N15","v":42576806.288911998},{"$f":"N15","v":42576806.288911998},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S15,FALSE)","v":42576806.288911998},13,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D38","v":-2093755.35},{"$f":"Y15/$Y$18","v":5.8606217833055713E-3}]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,2,"186007 Deferred Pension Asset ",-144537573.95041665,{"$f":"-'RB FORECAST'!AJ283","v":-158620260.49000001},{"$f":"-'RB FORECAST'!BA283","v":-158620260.49000001},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S16,FALSE)","v":-158620260.49000001},14,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D39","v":-66865703.000000007}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Total Rate Base",{"$f":"SUM(N15:N16)","v":-101960767.66150466},{"$f":"SUM(O15:O16)","v":-116043454.20108801},-116043454.20108801,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S17,FALSE)","v":-116043454.20108801},15]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"GRAND TOTAL",null,{"$f":"+Y16+Y9","v":-357258227.44}]
[null,null,null,null,null,null,null,null,null,null,null,4,"Pension Expense Labor (Utah)",8185284.0354535943,{"$f":"'Labor Forecast'!H9*'ROR-Model'!M2*-1","v":12019419.896588245},{"$f":"'Labor Forecast'!I9*'ROR-Model'!M2*-1","v":12881242.449177843},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S19,FALSE)","v":12019419.896588245},17]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,5,"Pension Expense Labor (Wyoming)",269234.07454640529,{"$f":"'Labor Forecast'!H9*'ROR-Model'!N2*-1","v":366732.103411755},{"$f":"'Labor Forecast'!I9*'ROR-Model'!N2*-1","v":393027.71503013145},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S20,FALSE)","v":366732.103411755},18]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,6,"Total Expense",{"$f":"SUM(N19:N20)","v":8454518.1099999994},{"$f":"SUM(O19:O20)","v":12386152},{"$f":"SUM(P19:P20)","v":13274270.164207974},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S21,FALSE)","v":12386152},19]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,{"$f":"R19","v":12019419.896588245},null,{"$f":"SUM(E862:E862)","v":12019419.896588245}]
[null,null,"Wyoming",null,{"$f":"R20","v":366732.103411755},null,{"$f":"SUM(E863:E863)","v":366732.103411755}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":12386152},null,{"$f":"SUM(E864:E864)","v":12386152}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":12019419.896588245},null,{"$f":"SUM(E886:E886)","v":12019419.896588245}]
[null,"Wyoming Administrative & General Exp",null,null,366732.103411755,null,{"$f":"SUM(E887:E887)","v":366732.103411755}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":12386152},null,{"$f":"SUM(E889:E889)","v":12386152}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":12386152},null,{"$f":"SUM(E892:E892)","v":12386152}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":-3053633.7581596756}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":12386152},null,{"$f":"SUM(E939:E939)","v":12386152}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,{"$f":"$R$15*Z5","v":5273854.5718344497},null,{"$f":"SUM(E1184:E1184)","v":5273854.5718344497}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z6","v":1011438.3472392461},null,{"$f":"SUM(E1185:E1185)","v":1011438.3472392461}]
[null,null,"Distribution - Utah",null,30695092.916506622,null,{"$f":"SUM(E1186:E1186)","v":30695092.916506622}]
[null,null,"General",null,-2372403.9580838704,null,{"$f":"SUM(E1187:E1187)","v":-2372403.9580838704}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":34607981.877496451},null,{"$f":"SUM(G1184:G1187)","v":34607981.877496451}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,{"$f":"$R$15*Z12","v":83513.606680499186},null,{"$f":"SUM(E1191:E1191)","v":83513.606680499186}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z13","v":0},null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,7635784.2463346757,null,{"$f":"SUM(E1193:E1193)","v":7635784.2463346757}]
[null,null,"General",null,249526.55840037929,null,{"$f":"SUM(E1194:E1194)","v":249526.55840037929}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":7968824.4114155546},null,{"$f":"SUM(G1191:G1194)","v":7968824.4114155546}]
[]
[186007,"Deffered Pension Asset"]
[null,"General",null,null,{"$f":"R16","v":-158620260.49000001},null,{"$f":"SUM(E1198:E1198)","v":-158620260.49000001}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":-158620260.49000001},null,{"$f":"SUM(G1198)","v":-158620260.49000001}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":5357368.178514949},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":5357368.178514949}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":1011438.3472392461},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":1011438.3472392461}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":38330877.162841298},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":38330877.162841298}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":-160743137.88968351},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":-160743137.88968351}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":-116043454.20108801},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":-116043454.20108801}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":5357368.178514949},null,{"$f":"G1124+G1202","v":5357368.178514949}]
[null,"Distribution - Wyoming",null,null,1011438.3472392461,null,{"$f":"G1125+G1203","v":1011438.3472392461}]
[null,"Distribution - Utah",null,null,38330877.162841298,null,{"$f":"G1126+G1204","v":38330877.162841298}]
[null,"General",null,null,-160743137.88968351,null,{"$f":"G1127+G1205","v":-160743137.88968351}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":-116043454.20108801},null,{"$f":"G1130+G1208","v":-116043454.20108801}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":12386152},null,12386152]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":12386152},null,12386152]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":33934.663013698628},null,{"$f":"SUM(E1232:E1232)","v":33934.663013698628}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":283354.43616438354},null,{"$f":"SUM(E1237:E1237)","v":283354.43616438354}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":283354.43616438354}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":5357368.178514949},null,{"$f":"SUM(E1241:E1241)","v":5357368.178514949}]
[null,"Distribution - Wyoming",null,null,1011438.3472392461,null,{"$f":"SUM(E1242:E1242)","v":1011438.3472392461}]
[null,"Distribution - Utah",null,null,38330877.162841298,null,{"$f":"SUM(E1243:E1243)","v":38330877.162841298}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-160459783.45351914},null,{"$f":"G1214+G1237","v":-160459783.45351914}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-115760099.76492363},null,{"$f":"SUM(E1247:E1247)","v":-115760099.76492363}]

{"sheet":"Accrual True-Up","index":50,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,"G/L Acct","Contractor/Vendor Name","Item Text (Description of Service)","Accrual","Invoiced Amount"]
[null,null,null,null,null,null,null,null,null,null,1,5303030,"Whitaker Construction","4100 South Relocation",50000]
[null,null,null,null,null,null,null,null,null,null,2,5303030,"Tempest Enterprises","UDOT 7200 S Relocation (50% Reim)",79749.06,79749.06]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K5+1","v":3},5303030,"Niels Fugal Sons CO LLC","CS206 - FL 125 Ogden Groundbed",17237.2,17237.2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K6+1","v":4},5303030,"Niels Fugal Sons CO LLC","CS208 - FL 97 Moab Groundbed",18000,22156.639999999999]
[null,null,null,null,null,null,null,null,null,null,5,5303030,"WHITAKER CONSTRUCTION","RIVERTON ODORANT FACILITY CONSTRUCTION",55912]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,6,5303030,"ENSIGN ENGINEERING","RIVERTON ODORANT FACILITY SURVEY AS-BUILT",5700,{"$f":"2025+1895","v":3920}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,7,5303030,"GATEWAY PAINTING","PAINTED PV0010 STATION YARD PIPING",6180]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,8,5399065,"KERN RIVER (CREDIT)","RIVERTON ODORANT FACILITY CONSTRUCTION",-413708.36,-357797]
[null,null,null,null,null,null,null,null,null,null,9,5399065,"UPS (CREDIT)","UPS SLC Distribution Service Line",-35907.49,-35762.74]
[null,null,null,null,null,null,null,null,null,null,10,5399065,"UPS (CREDIT)","UPS SLC Distribution Meter Set",-429747.06,-298086.42]
[null,null,null,null,null,null,null,null,null,null,11,5399065,"B. Jackson Costruction and Engineering","New Service Line Installations",94293,101128.6]
["Utah",null,null,null,null,null,null,null,null,null,12,5399065,"Diamond S Company","New Service Line Installations",112438,115412.05]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,13,5399065,"Niels Fugal Sons CO LLC","New Service Line Installations",109462,91039.3]
[null,null,null,null,null,null,null,null,null,null,14,5399065,"Niels Fugal Sons CO LLC","New Service Line Installations",168998,103060.78]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,15,5399065,"Tempest Enterprises","New Service Line Installations",81830,145858.72]
[null,null,null,null,null,null,null,null,null,null,16,5399065,"Tempest Enterprises","New Service Line Installations",80310,87528.53]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,17,5399065,"Whitaker Construction","New Service Line Installations",102318,133085.72]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,18,5399065,"Whitaker Construction","New Service Line Installations",79470,98541.81]
[null,null,null,null,null,null,null,null,null,null,19,5399065,"B. Jackson Costruction and Engineering","New Main Installations",45858,45938.93]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,20,5399065,"Diamond S Company","New Main Installations",286127,257346.83]
[null,null,null,null,null,null,null,null,null,null,21,5399065,"Niels Fugal Sons CO LLC","New Main Installations",235269,240316.77]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0},null,null,null,22,5399065,"Tempest Enterprises","New Main Installations",45177,74065.73]
[null,null,null,null,null,null,null,null,null,null,23,5399065,"Tempest Enterprises","New Main Installations",318543,186646.89]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,null,24,5399065,"Whitaker Construction","New Main Installations",130069,119746.24000000001]
[null,null,null,null,null,null,null,null,null,null,25,5399065,"Whitaker Construction","New Main Installations",119802,224872.05]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,null,26,5399065,"Flare Construction","New Main Installations",57366,59622.86]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,null,27,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",140508,186354.03]
[null,null,null,null,null,null,null,null,null,null,28,5399065,"B. Jackson Costruction and Engineering","IHP Main Replacement",73851,70444.13]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,null,29,5399065,"Canyon Pipeline","IHP Main Replacement",46146]
[null,null,null,null,null,null,null,null,null,null,30,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",137256,794916.48]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,null,31,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",200860,143000.01999999999]
[null,null,null,null,null,null,null,null,null,null,32,5399065,"Whitaker Construction","IHP Main Replacement",285266,32642.37]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,null,33,5399065,"Flare Construction","IHP Main Relocation",28512,28551.08]
[null,null,null,null,null,null,null,null,null,null,34,5399065,"Whitaker Construction","IHP Main Relocation",69361]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,null,{"$f":"K37+1","v":35},null,null,null,{"$f":"SUM(O4:O37)","v":2402505.35},{"$f":"SUM(P5:P37)","v":2771536.66}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38+1","v":36},null,null,null,"Difference",{"$f":"P38-O38","v":369031.31000000006}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,null,{"$f":"K40+1","v":37},null,null,null,"Audit Accrual Difference",-673367]
[null,null,null,null,null,null,null,null,null,null,38,null,null,null,"Total Accrual True-Up",{"$f":"P41+P40","v":-304335.68999999994}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflated",{"$f":"-318495","v":-318495}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",-682076]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,{"$f":"P46","v":-682076},null,{"$f":"SUM(E850:E850)","v":-682076}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":-682076},null,{"$f":"SUM(E852:E852)","v":-682076}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-682076},null,{"$f":"SUM(E886:E886)","v":-682076}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-682076},null,{"$f":"SUM(E889:E889)","v":-682076}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-682076},null,{"$f":"SUM(E892:E892)","v":-682076}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":168156.36520773513}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-682076},null,{"$f":"SUM(E939:E939)","v":-682076}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-682076},null,-682076]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-682076},null,-682076]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-1868.7013698630137},null,{"$f":"SUM(E1232:E1232)","v":-1868.7013698630137}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-15603.656438356164},null,{"$f":"SUM(E1237:E1237)","v":-15603.656438356164}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-15603.656438356164}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-15603.656438356164},null,{"$f":"G1214+G1237","v":-15603.656438356164}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-15603.656438356164},null,{"$f":"SUM(E1247:E1247)","v":-15603.656438356164}]

{"sheet":"Fines","index":51,"n_rows":1247,"n_cols":13,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Fines Total (MDR D.22)"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Fines Removal",null,null,{"$f":"-3825","v":-3825}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"Utah",null,null,-3702]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,{"$f":"M3","v":-3702},null,{"$f":"SUM(E714:E714)","v":-3702}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":-3702},null,{"$f":"SUM(G714:G715)","v":-3702}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":-3702},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":-3702}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":-3702},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":-3702}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-3702},null,{"$f":"SUM(E892:E892)","v":-3702}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":912.67668705398728}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-3702},null,{"$f":"SUM(E939:E939)","v":-3702}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-3702},null,-3702]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-3702},null,-3702]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-10.142465753424657},null,{"$f":"SUM(E1232:E1232)","v":-10.142465753424657}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-84.689589041095886},null,{"$f":"SUM(E1237:E1237)","v":-84.689589041095886}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-84.689589041095886}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-84.689589041095886},null,{"$f":"G1214+G1237","v":-84.689589041095886}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-84.689589041095886},null,{"$f":"SUM(E1247:E1247)","v":-84.689589041095886}]

{"sheet":"Optional Adjustment 3","index":52,"n_rows":1247,"n_cols":11,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,-100791,null,{"$f":"SUM(E902:E902)","v":-100791},null,{"$f":"'Control Panel'!F2","v":8413296.8527698833},null,"Commission order was actually 127,881,  we had to plug in order to tie to final revenue requirement"]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":-100791},null,{"$f":"SUM(G900:G903)","v":-100791}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":-100791},null,{"$f":"SUM(E913:E913)","v":-100791}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":24848.621276298876}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-100791},null,{"$f":"SUM(E936:E936)","v":-100791}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-100791},null,{"$f":"SUM(E939:E939)","v":-100791}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,-3608652,null,{"$f":"SUM(E1111:E1111)","v":-3608652}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G1109:G1112)","v":-3608652}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":-3608652},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":-3608652}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":-3608652}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,-3608652,null,{"$f":"G1126+G1204","v":-3608652}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":-3608652}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,-3608652,null,{"$f":"SUM(E1243:E1243)","v":-3608652}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":53,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":54,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":55,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":56,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 8","index":57,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 9","index":58,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 10","index":59,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

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

{"sheet":"Optional Adjustment 13","index":62,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":63,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":64,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":65,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":66,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":67,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":68,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":69,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":488375927.86519986}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":70,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":71,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 23","index":72,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$14","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":73,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2022"]
[]
[null,null,null,null,null,null,null,null,null,"2022-12-01"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,35609366.380000003]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,790768.94]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,37539133.770000003]
[null,null,"Utah",null,{"$f":"E15*K48","v":3096963.5999610275},null,{"$f":"SUM(E13:E13)","v":3096963.5999610275},null,8,"Other",null,2457227.4400000004]
[null,null,"Wyoming",null,{"$f":"E15*K49","v":99347.061042666232},null,{"$f":"SUM(E14:E14)","v":99347.061042666232},null,9,"Total Base Labor",null,76396496.530000001]
[null,null,"Total",null,{"$f":"L46","v":3196310.6610036939},null,{"$f":"SUM(E15:E15)","v":3196310.6610036939},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,6222772.1399999997]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,82619268.670000002]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,37539133.770000003]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,3380238.8899999997]
[null,null,null,null,null,null,null,null,16,"Other",null,0]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,40919372.660000004]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,-16188115]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,11484357.759999998]
[null,null,null,null,null,null,null,null,24,"401K",null,2837848.68]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,-2455676]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,615414]
[null,null,null,null,null,null,null,null,27,"Other",null,2259591.17]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,-1446579.3900000025]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,1643807.2799999993]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,86691646.24999997]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,41335779.179999977]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 5-Year Average 2017-2022 Annual Capitalization Ratio",0.51143803924713371,44337405.57720612]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months 2022 Capitalization Ratio",0.47456815847700479,41141094.916202426]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,{"$f":"L42-L43","v":3196310.6610036939}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",0.96891820865388922,3096963.5999610275]
[null,null,null,null,null,null,null,null,44,"Wyoming",3.1081791346110776E-2,99347.061042666232]

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